{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Calculations","New data sheet","Introduction","Contents","Dashboard","1. Revenue","2. RAB","3. Capex","4. Opex","5. SAIDI","6. SAIFI","7. Energy delivered","8. Customer numbers","9. Circuit length","10. Utilisation","11. Reg service life","12. Return on assets"],"not_rendered":{"charts":24,"images":1,"macros":1,"external_links":6,"defined_names":350,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculations","index":0,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,"Calculations"]
[]
[null,null,null,"Summary statistics"]
[]
[null,null,null,"Match",{"$f":"Dashboard!F3","v":"DNSP Total"}]
[]
[null,null,null,null,"2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,"2018","2019","2020","2021","2022"]
[null,null,null,"Target Revenue",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6879.6109067557081},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7069.0305924005679},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7350.6460676570523},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7613.4975081055218},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":8539.6348118920505},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9604.9274811442065},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10835.214854273287},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":12005.573906783404},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":12374.175142312935},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":12331.118670633858},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9942.5180512714414},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10054.722819015842},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9680.4743811527042},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D10,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Actual Revenue",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7212.2179986596848},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7386.1630081376179},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7653.2361283983},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7982.5445361921002},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":8687.7529322208684},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9470.9252860780307},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10569.547036241675},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":11777.363345190352},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":12071.107104013112},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":12523.814218185584},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10033.151654400948},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10290.838092791073},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9762.203267869616},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D11,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast RAB",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":41400.00434417963},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":43968.240781219814},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":46587.613424152099},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":49221.023126601409},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":54949.186200483324},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":60656.682417146927},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":66119.378672873281},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":71420.994322677914},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":76368.194157724414},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":75907.89872100894},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":73039.954390644125},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":74832.063982222884},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":76188.440300035028},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D12,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Actual RAB",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":40919.776216796388},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":43915.843385788787},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":46308.865397655565},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":49907.737565838303},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":54800.547086111896},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":59213.084654294769},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":63879.887848669176},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":67530.545003597581},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":69636.882395101245},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":70792.575146814328},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":71479.092601814278},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":72002.04774845767},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":73002.757439121953},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D13,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast Capex",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3924.1314041415135},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4448.7091163680088},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4706.9270510935366},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4864.6390856214975},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6343.6296549766312},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7688.7481962221509},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7876.7310545150003},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7813.6698534051629},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":7754.3924917862514},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6033.9130166845734},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4719.6409041109719},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4734.2556859007045},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4426.2676520973237},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D14,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Actual Capex",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4439.5269942094083},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4788.7610395591346},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4784.0068503368766},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":5748.0648624694122},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6179.9149137019849},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6832.4476800618622},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6952.9528338400614},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":6338.937831148538},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":5319.7806834984622},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4792.8679054710392},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3589.6598584754179},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3651.2381138477208},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":4000.2234548554334},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D15,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast Opex",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":2568.9646495031193},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":2710.8059144119661},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":2828.5320506116104},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":2858.9508170104314},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3189.1216183187717},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3362.5175934971244},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3458.3386144851306},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3528.6282386417911},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3540.3452265353976},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3021.9779804698114},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3029.585487660112},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3060.0863114136228},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3102.7134083263281},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D16,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Actual Opex",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":2573.461329135871},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":2637.7748915327797},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3000.047245512756},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3023.1601918809311},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3134.0139015006307},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3354.2467538420506},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3674.1873287505236},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3448.9165256751407},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3498.7688604056816},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3501.8695654128501},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3244.3729207008769},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3140.8753599969868},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":3007.7920232271399},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D17,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Outage duration",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":145.96435781652701},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":129.29001155548983},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":127.48934184451279},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":143.21468253506606},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":128.66270337538606},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":126.16097746764466},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":120.33754417440215},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":118.43562520669356},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":118.14697375824399},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":117.8039968174859},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":118.76146695044577},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":107.31281744867641},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":110.43686738078897},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D18,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Outage Frequency",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.7663381069841573},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.5516664767153325},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.51718007064752},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.6250429168052936},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.5063802174908199},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.3687452741777095},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.3084081533914926},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.2754856213785291},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.2582228978808656},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.2088713627949068},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.173800602740807},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.0966100313387102},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":1.1036504739320507},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D19,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Forecast energy delivered",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":143225.83256005999},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":146407.97494406},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":149581.83695086799},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":153787.48425090799},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":154212.53049850999},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":153716.565315196},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":155120.68141689801},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":156250.48800285798},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":157531.244882528},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":143109.93530266799},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":143076.056360574},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":143500.60276827498},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":146906.9122983519},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D20,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Actual energy delivered",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":148693.47116510363},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":150384.43271819828},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":152731.24561604974},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":153406.2005785605},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":154492.44214422561},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":151593.88813434949},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":149381.65933418748},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":145159.77995379479},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":142539.73363784369},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":144133.05171373332},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":145096.11512212307},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":144980.231456857},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":144125.69042240822},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D21,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Customer numbers",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":8752.3143953594918},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":8866.5865517033999},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":8985.0439754500985},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9128.9800474699769},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9244.0113074436485},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9365.1971891334451},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9475.5274238950806},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9585.6290564647188},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9689.2633908080188},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9816.8266834702627},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":9955.2992206584586},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10122.00850009999},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":10286.865000000002},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D22,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Circuit length",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":717411.19389829936},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":712177.98993857007},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":712098.49563491519},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":719065.21332324715},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":724109.60727673466},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":728605.55598141695},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":733124.72606248059},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":732370.53833223938},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":735433.4286181737},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":739201.63041822752},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":742164.38601688377},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":745295.18985067296},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":747359.24200457113},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D23,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Circuit length - overhead",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":642976.82701015961},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":633552.52710326738},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":630214.16046610544},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":632386.85483947198},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":633928.51785572805},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":635126.53682504769},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":636593.28319608106},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":632974.06764865352},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":633684.4095164882},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":634728.86469086725},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":634332.08854905621},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":633882.30983292882},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":633536.23112433101},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D24,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Circuit length - underground",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":74434.366888139848},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":78625.462835302766},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":81884.335168809703},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":86678.358483775155},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":90181.089421006545},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":93479.019156369206},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":96531.442866399666},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":99396.470683585794},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":101749.01910168538},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":104472.76572736033},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":107832.29746782771},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":111412.88001774396},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":113823.01088024033},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D25,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Network utilisation",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.56623493660354052},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.56969603365216537},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.57629826212996371},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.58955686792377382},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.55564389331955266},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.53623607283884922},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.48695020880866863},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.49983933675779368},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.48076748481367365},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.44579702088909723},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.4618206130171244},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.46861174413120932},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0.47855083090322131},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D26,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":24.916563199833032},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.876621486650301},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.814034740269541},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.722939454259823},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.700062309164654},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.134092878467197},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.380015490326663},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.455113881521552},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.796031439299917},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":24.542889075122378},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":25.460775592878303},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":25.428807671218006},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":25.489764071726075},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D27,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Regulatory service life - distribution substations and transformers",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":22.731203836203708},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":22.216901720164987},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":19.750630759957694},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":19.554353784535117},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.687332173689033},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.53431994791433},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.103825262550576},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.091972563281786},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.243960611711429},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":19.446656086646357},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":19.049986020572636},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":19.9322320388587},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.237123159951043},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D28,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Regulatory service life - zone substations and transformers",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":25.058494849854664},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.758897238685091},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.764732497254034},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":22.742208733544885},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.73427836014708},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":22.899070794571607},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.235626117319704},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":20.826630572333475},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":22.492940578007186},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":24.077709499684335},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":22.469251650043883},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.478303132517254},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":23.168188243595353},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D29,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Return on assets, including incentive scheme penalties or rewards",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D30,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Return on assets, excluding incentive scheme penalties or rewards",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D31,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]
[null,null,null,"Return on assets, real pre-tax WACC",{"$f":"INDEX('New data sheet'!$F:$T,MATCH(E$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(F$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(G$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(H$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(I$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(J$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(K$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(L$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(M$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(N$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(O$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(P$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(Q$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":0},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(R$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(S$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(T$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('New data sheet'!$F:$T,MATCH(U$9&$D32,'New data sheet'!$U:$U,0),MATCH($E$7,'New data sheet'!$F$6:$T$6,0))","v":{"$error":"#N/A"}}]

{"sheet":"New data sheet","index":1,"n_rows":281,"n_cols":30,"rows_kept":281,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,"Raw data"]
[]
[null,null,null,"Category","Year","Evoenergy","Ausgrid","Endeavour Energy","Essential Energy","Energex","Ergon Energy","SA Power Networks","TasNetworks (D)","AusNet (D)","CitiPower","Jemena Electricity","Powercor Australia","United Energy","Power and Water*","DNSP Total"]
[null,null,null,"Target Revenue","2006",138.42846138184609,815.72229089224277,703.86519854977212,781.62554429431839,836.77325615917709,1004.7935981278139,609.54861655452066,207.21617562729671,407.08909973500471,256.73171736826151,182.25563077538871,449.666937919232,381.7953344770479,104.09904489378627,6879.6109067557081,{"$f":"E7&D7","v":"2006Target Revenue"}]
[null,null,null,"Target Revenue","2007",144.12612028421867,878.19519640696194,731.16960927167975,810.95734838719397,910.82247561557415,1034.4248428612721,624.05475798443479,223.39826209399268,392.75596608882915,240.71233270488889,173.1217710989043,458.09819300521764,353.97219269329543,93.221523904104757,7069.0305924005679,{"$f":"E8&D8","v":"2007Target Revenue"}]
[null,null,null,"Target Revenue","2008",150.61116888410086,929.45211842313461,756.72337937624889,837.11726285129714,991.51165364265955,1076.1129150356176,638.27022291623064,236.21941494683281,408.63482983410211,224.97398987771578,178.88312874099449,466.10788533690391,361.13875951638317,94.88933827482974,7350.6460676570523,"2008Target Revenue"]
[null,null,null,"Target Revenue","2009",144.15926682615452,985.70196588435033,791.48166008506041,887.87074093181639,1079.2335637920396,1072.6079825682139,650.97693840541137,257.13725894744528,406.5270160626057,226.37919905871334,189.70323943467599,478.05216337538349,342.1684355729156,101.49807716073649,7613.4975081055218,"2009Target Revenue"]
[null,null,null,"Target Revenue","2010",165.19110109998942,1496.5458355551193,915.66273743725378,1024.3609528108957,1107.9171924491068,1107.2007894795306,663.40681913447929,270.29138051938116,432.24234407486176,238.04243526099341,186.190216482182,489.0127949871648,323.47915346564753,120.09105913544342,8539.6348118920505,"2010Target Revenue"]
[null,null,null,"Target Revenue","2011",173.57279632655676,1792.3890179834816,1059.6515676753627,1226.0430136009943,1258.9436195666608,1256.9396994921578,667.55222174172297,273.04337948613403,491.1480921003257,232.00002012771489,210.67846396224246,499.33015594195047,350.04573543611264,113.58969770278935,9604.9274811442065,"2011Target Revenue"]
[null,null,null,"Target Revenue","2012",177.7995396173489,2119.2424230083693,1190.8740640414908,1447.417921872237,1382.4949424151657,1353.7708650524717,888.98469963219611,279.88924629009807,518.04835574162303,248.84906444473094,228.00667855170656,519.38494429072284,364.54615173591316,115.90595757921179,10835.214854273287,"2012Target Revenue"]
[null,null,null,"Target Revenue","2013",188.62389687766472,2507.106129843748,1185.4547103536486,1615.7847099695873,1655.8570184035843,1517.8323557003503,912.99972661899722,307.73757113403735,544.79182358332605,260.02400758635019,251.27050815347772,556.36684514776528,379.92709184366225,121.79751156720641,12005.573906783404,"2013Target Revenue"]
[null,null,null,"Target Revenue","2014",203.62349494600539,2366.6325799928309,1117.0755410850641,1536.9129628728977,1838.2758862305038,1721.5184200757412,968.22606120614637,313.43402632466785,612.42493416995671,276.8543728847585,270.76331148783169,611.60405740499459,391.36645765687189,145.46303597466593,12374.175142312935,"2014Target Revenue"]
[null,null,null,"Target Revenue","2015",164.4688523778747,2075.3879625560162,1015.2954946269052,1370.8595335492703,2038.1367166234838,1945.953590579195,969.03168784817069,318.89997937020274,625.89745890104041,299.58506752077398,270.49294052552119,660.58906113590513,424.22471906256567,152.29560595693411,12331.118670633858,"2015Target Revenue"]
[null,null,null,"Target Revenue",2016,133.75460381759805,1529.2474748463578,817.43095982648947,948.99918146279367,1633.1717487202959,1505.995651361693,711.24239552965821,312.96898888197819,621.93358773275304,289.13481646938743,256.08914270609534,633.46909685377159,375.80565530047664,173.27474776209098,9942.5180512714414,"2016Target Revenue"]
[null,null,null,"Target Revenue",2017,146.98160715610135,1652.5804018649289,799.22823693459679,931.9430073764081,1542.2339161021991,1502.0980827980618,779.77675215970839,300.14498027123528,655.05322628708711,285.29745937928533,259.56900792709826,630.18470654065118,396.83326683844439,172.79816738003419,10054.722819015842,"2017Target Revenue"]
[null,null,null,"Target Revenue",2018,145.00956310764195,1604.8728714433473,775.25138982831493,934.40197688276487,1484.9179284022105,1347.6652253976288,796.04587273447783,232.91369474136599,616.77487353709694,293.35838696368302,249.552287005626,627.25832145042898,411.15837963406597,161.29361002405048,9680.4743811527042,"2018Target Revenue"]
[null,null,null,"Actual Revenue","2006",148.87185303908828,1130.2476155676077,724.84174568085132,772.63535478853498,853.00546885114113,922.31078037093755,616.48716022355893,180.05354999159019,401.65171102223013,264.61140587188669,201.37742180643735,517.56316402928871,374.46172252274573,104.09904489378627,7212.2179986596848,"2006Actual Revenue"]
[null,null,null,"Actual Revenue","2007",150.66411004172221,1157.4953838045603,741.62981006390191,827.51829664142781,902.40584141894715,909.42710723941502,626.9985624725482,188.98137935048587,418.47880555622362,265.4985093930236,208.58902415701357,515.90137079561987,379.3532832986233,93.221523904104757,7386.1630081376179,"2007Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2008",159.08960051230704,1219.3456348195891,815.94918696222874,866.02943874799428,958.20116009859987,931.60344561224076,633.58302028569926,216.38406648846473,417.66645889392908,253.3875778170048,207.69442179714574,509.35117682591164,370.06160126235403,94.88933827482974,7653.2361283983,"2008Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2009",147.07743784070524,1277.9127160778667,833.09491125670843,904.77302937193258,1119.1382887783836,969.00609700265591,647.17701003473769,234.0829326941406,403.56680417619384,252.78938973966629,215.65001960285065,521.04423439555524,355.73358805996668,101.49807716073649,7982.5445361921002,"2009Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2010",169.57676395170733,1511.0765058397315,934.44509723722683,1045.3116942642932,1188.2716060358819,1021.1276985374546,662.33469337267252,263.95548372630736,454.86611470014276,255.62020481686221,204.92423363918334,501.82643502517072,354.3253419387886,120.09105913544342,8687.7529322208684,"2010Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2011",222.24007246347799,1797.6203197186612,1054.1372334302112,1166.4854288241813,1195.1003605652256,1180.8398757887676,716.30737922578817,259.32886397975057,477.98635220328953,229.61282616023087,215.62120322464565,490.07674888401806,351.97892390699496,113.58969770278935,9470.9252860780307,"2011Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2012",225.94791740215314,2043.0922462308108,1129.2142948877579,1419.8953778641142,1339.9421321177763,1297.6842633208632,876.85826665643413,275.37948038504283,500.93239728178179,240.61603210152524,222.61810885378392,520.3203826587627,361.14017890165587,115.90595757921179,10569.547036241675,"2012Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2013",235.05857798779527,2424.3456071211763,1142.0951343246588,1649.2151593062129,1515.0990530116351,1476.0701662089048,907.27350869886027,295.37381677070869,550.35097722675084,256.54234856665011,247.10572767772661,582.44552523955485,374.59023148251106,121.79751156720641,11777.363345190352,"2013Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2014",246.21223442640201,2305.0680080685506,1097.9947870072426,1502.6859357195203,1738.7013797334257,1657.494393486237,918.78235059177121,295.69829992959984,621.28960663596627,272.63807364261868,262.1289603163346,629.74922206476822,377.20081641600854,145.46303597466593,12071.107104013112,"2014Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue","2015",197.38836794304819,2127.1597608023053,1044.6204486428762,1448.1855223752411,2017.791840304488,1876.4872865108746,982.46441713646152,302.74050249194084,692.08046649102516,301.52946774450857,271.76726865165767,688.73657685565945,420.56668627856288,152.29560595693411,12523.814218185584,"2015Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue",2016,166.57868260715497,1565.9381911850512,878.05203843921061,892.21118874810315,1626.4764002803145,1509.6524269337463,708.09188094901253,320.73108941176429,608.78454808287745,289.13823067311569,265.08147739781464,642.73538297985738,386.40536895083494,173.27474776209098,10033.151654400948,"2016Actual Revenue",null,null,"Please DO NOT TOUCH","Please DO NOT TOUCH","Please DO NOT TOUCH"]
[null,null,null,"Actual Revenue",2017,172.69314420528241,1589.2280959137909,898.48172113127134,975.28221961018107,1583.8718724910887,1540.80631886076,775.89846053846509,308.32885809540426,661.03982387273061,284.12369693611447,276.90559268937363,641.17589412239511,410.20422694418124,172.79816738003419,10290.838092791073,"2017Actual Revenue",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual Revenue",2018,133.4751117985281,1517.5764021458922,849.43109119174142,986.64853093973113,1498.2337916887777,1373.1478017095558,794.67967627943312,245.14746126644505,616.34713300307408,290.59446942042098,250.466150237894,631.62484339372395,413.53719477034804,161.29361002405048,9762.203267869616,"2018Actual Revenue",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2006",726.18259548973253,6707.3882939295563,3819.4443087358545,3788.3276257167417,6704.8743705042079,6312.4039441317254,3416.1409397928032,1190.2420053305038,1915.159592781629,1436.2643038976469,827.10612393518738,2348.5261042012885,1726.7210416098508,481.223094122904,41400.00434417963,"2006Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2007",727.76575946304729,7158.4823022076316,4083.3621228030834,4014.4563685768376,7415.7215718217103,6958.4337979254797,3413.3725921916748,1263.7456279316955,1973.1947319568299,1474.7670354569811,830.61914688768138,2430.3092785353488,1728.2667717089482,495.7436737528588,43968.240781219814,"2007Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2008",720.48665436146473,7595.3948445205442,4346.7320037892187,4253.2889892219764,8131.0500793728925,7669.7233383477005,3399.5308541860313,1323.5678993064903,2025.1874716537411,1511.3024741629188,836.80206728407074,2516.308080412402,1726.580520691751,531.65814684089116,46587.613424152099,"2008Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2009",718.45838639609826,8042.4251331612058,4548.910859302704,4502.6562924210948,8807.3071981991761,8406.4600521722168,3396.7625065849024,1385.2076189949914,2082.2389644022437,1566.3866740580247,834.55373259447458,2595.561878220667,1753.9820997212043,580.11173037240837,49221.023126601409,"2009Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2010",769.48007774814391,11527.914564306177,4910.0525782365439,5834.6049242827257,8190.215219228925,9162.076926908112,3409.2200707899815,1440.0809440830149,2141.257750004143,1597.5823178761714,841.29873666326307,2676.3614061280286,1804.0075465647187,645.03313766336771,54949.186200483324,"2010Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2011",803.24921364953502,12938.639179820213,5414.9666380136059,6430.4635533919572,10348.280319264039,9281.6908454956611,3595.9693032547434,1486.1357124484382,2609.8692876831915,1601.2201118242981,948.90285652901832,2755.4531566868309,1723.8885605769437,717.95367850845571,60656.682417146927,"2011Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2012",833.16958084256726,14531.606369052888,5829.7759821412856,7079.6980681434716,11407.40755961134,10062.35430493403,3808.0339765687495,1523.8742543508495,2829.1624472048893,1694.5580074271013,995.3467077473955,2919.2652113952277,1832.539058386611,772.58714506688113,66119.378672873281,"2012Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2013",853.10497488444366,16088.700474910205,6182.0146386906317,7698.819858236222,12410.706383047489,10859.684410415824,3957.5140874754952,1653.7801040602535,3043.5292568044301,1800.6308012241022,1036.4473947085162,3080.9959716069475,1896.9887481040914,858.07721850926976,71420.994322677914,"2013Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2014",868.42081162878162,17557.329280743383,6510.5897179123212,8308.152965691148,13343.921986084724,11677.772554234491,4092.2655067275527,1676.948246340319,3248.8654268093824,1899.3452395637125,1078.0089797811409,3249.5016321545259,1937.6325947502764,919.43921530266277,76368.194157724414,"2014Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB","2015",935.12758309103242,15483.482621218576,6236.7055307629835,7540.8291121092789,14324.981300704399,12597.522984202611,4207.505467650989,1695.5885251061356,3447.2434367210321,1993.7433502087488,1108.2593897160364,3410.0751122596585,1972.7042756977955,954.13003155967942,75907.89872100894,"2015Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB",2016,941.78613382760932,15639.200572956093,6378.0502765157698,7780.9680859244054,11981.688306226954,10637.697104473455,4169.5132587423132,1715.1180264579391,3744.8492825452267,1904.3019086368415,1298.4883397395358,3620.1262511065138,2254.0708752925134,974.09596819895125,73039.954390644125,"2016Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB",2017,952.83786951097704,15778.819398317361,6450.3039832434724,7989.2944827399469,12200.751888043726,10877.782680021095,4283.3126254839462,1735.4309998158521,3996.6355454257578,2001.5825330043685,1406.5802343948988,3842.5692552960727,2348.3854670241385,967.77701990127935,74832.063982222884,"2017Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Forecast RAB",2018,953.46363486608061,15886.856044742402,6509.9922283537044,8175.3969066502477,12353.68969196173,11066.501324800578,4377.5702926925287,1684.1691072673148,4190.935403505352,2070.8947592048385,1475.1018124373124,4080.0362096694566,2404.8716249837271,958.96125889975929,76188.440300035028,"2018Forecast RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2006",713.51706334488085,6590.0248615879436,3629.5754974697193,3915.8436823949787,6638.0606047697256,6193.9999196527906,3595.9271572016055,1147.8611791566566,1866.4907635929087,1374.9765777614793,815.96064158716968,2295.7089803378008,1660.6061938158168,481.223094122904,40919.776216796388,"2006Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2007",717.35436964350322,7285.4188876117414,3911.7890735421443,4305.6145501238934,7258.3802486290715,6800.1619741928807,3560.0661493194743,1279.6014312021384,1960.2211753050085,1407.1067466526765,858.38849275641564,2407.9690260190464,1668.027587037941,495.7436737528588,43915.843385788787,"2007Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2008",726.7965310964762,8043.6969816870178,4150.6423445107994,4734.9149456352216,7774.0564935531938,7288.2727558339066,3511.71224411304,1329.8085607705384,2018.7104937323827,1375.5203290062245,829.49101156040535,2403.3319503958569,1590.2526089196099,531.65814684089116,46308.865397655565,"2008Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2009",725.91263243497576,8847.3897124145697,4473.8789800830627,5237.0448714009044,8445.8611907858722,7834.7456857977877,3510.2382972381929,1431.9570320773282,2252.248016758243,1457.5359216363765,891.90614505303097,2542.6150129264161,1676.2923368591446,580.11173037240837,49907.737565838303,"2009Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2010",666.30765883383458,11386.126181576803,4691.9289376140705,5738.9294554109019,9284.3244787561762,8436.546121356836,3422.2865920417071,1510.2985423834546,2439.9553274182558,1500.3225021229634,890.69012356365283,2579.1081092321601,1608.689918137698,645.03313766336771,54800.547086111896,"2010Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2011",698.8434126326398,12824.089333811888,5027.3808949450495,6228.0641016246382,10114.465136861734,8963.3399757449697,3536.6966239193875,1579.6222509449321,2564.8595727542988,1571.453060309856,969.68481656244296,2699.7797198367143,1716.8520758377692,717.95367850845571,59213.084654294769,"2011Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2012",717.67839761274536,14263.859922609938,5498.9045602462475,6775.2690508093237,10843.843002903079,9410.5182985927331,3696.2988758612123,1629.0771738244896,2827.6664827396321,1643.3169258204346,1053.8554115966331,2893.0399430777393,1853.9726579080943,772.58714506688113,63879.887848669176,"2012Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2013",728.50181619047464,15129.500981419242,5883.0909954812896,7158.8624667278855,11474.648636171994,9912.7405008818514,3840.9540274963679,1635.1337838472061,3088.1716193058483,1708.097697355279,1116.3372025725457,3060.4145396978192,1936.0135179405088,858.07721850926976,67530.545003597581,"2013Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2014",744.93218302049809,15346.881978593601,5995.2207748439014,7276.5801216773298,11911.218459902155,10273.446422650042,3915.3436175187312,1644.6150768920795,3358.3220386070125,1780.9029035043227,1178.1023239340029,3259.1229773861833,2032.754301268739,919.43921530266277,69636.882395101245,"2014Actual RAB",null,null,"Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons","Actions of Buttons"]
[null,null,null,"Actual RAB","2015",764.74188128411913,15389.328428497292,6178.7616137441646,7501.326524363024,11748.963374076628,10382.373866384265,3973.3003242782625,1641.732610871818,3581.1752180038247,1834.1567282555495,1234.7561192621438,3440.6399865743792,2167.1884396591777,954.13003155967942,70792.575146814328,"2015Actual RAB"]
[null,null,null,"Actual RAB",2016,767.48832602988978,15161.250742101382,6174.2376505875263,7628.6587770826518,11935.244726472112,10558.35538102168,4014.4442102205298,1662.0597664179622,3715.1773267053195,1862.2380278155033,1275.8732206780112,3542.0580217834672,2207.9104566993042,974.09596819895125,71479.092601814278,"2016Actual RAB"]
[null,null,null,"Actual RAB",2017,763.77932335361288,15056.850784032977,6132.5170693309656,7724.7550562612623,12080.005488535693,10679.678390404591,4008.1824802446013,1645.9889068521413,3846.9463659520707,1850.8373902127905,1327.6991127158478,3684.6739517811002,2232.3564088787325,967.77701990127935,72002.04774845767,"2017Actual RAB"]
[null,null,null,"Actual RAB",2018,774.71358484419079,15125.194222189959,6255.4948020919273,7798.4238115115168,12176.863942138358,10786.368489422,4093.2378405693485,1725.1681924022,4025.5464699313648,1843.1958431786691,1372.0094447958211,3831.2090887118375,2236.3704484350196,958.96125889975929,73002.757439121953,"2018Actual RAB"]
[null,null,null,"Forecast Capex","2006",29.129974932257316,622.05729273966062,412.26390200772369,333.83320845503476,825.52355425677092,682.83146138031111,204.85772248352305,65.857114331138575,177.61844047809663,134.33799770337055,65.017196708105075,205.02001950754982,136.16476963866742,29.618749519303357,3924.1314041415135,"2006Forecast Capex"]
[null,null,null,"Forecast Capex","2007",32.407332346491309,806.28387966818218,491.93065151884156,493.75457307510771,879.83386304582257,732.00197738074041,206.2418962840874,65.544574102086813,167.64145529301365,128.01455638888135,56.020854996706689,224.97398987771578,127.59299363458207,36.466518755749426,4448.7091163680088,"2007Forecast Capex"]
[null,null,null,"Forecast Capex","2008",28.086258193890398,800.87365843132375,498.4411204752584,498.90817448372695,1025.4153184139086,755.0120664433332,199.32102728126566,131.55949720022426,168.62510171971198,126.18778445358448,59.546181937248384,231.01638935600542,128.71716097938017,55.217311724673706,4706.9270510935366,"2008Forecast Capex"]
[null,null,null,"Forecast Capex","2009",29.436865290834,806.98527428379271,589.07302744176206,499.2573281698335,1023.1374414350455,746.55613856185971,213.50720663076177,152.96741660038515,180.00729608579255,138.55362524636334,52.674051024240846,227.08180364921216,138.13206249206408,67.269548709550122,4864.6390856214975,"2009Forecast Capex"]
[null,null,null,"Forecast Capex","2010",76.795489812215834,1710.1124924104429,689.9904804873488,874.7172242476986,1045.7293392519755,735.63442642254495,224.23615569142387,147.77700389369832,188.43855117177813,116.21079926850152,62.179323232833305,230.17326384740687,147.96852675904728,93.666578479714943,6343.6296549766312,"2010Forecast Capex"]
[null,null,null,"Forecast Capex","2011",69.916455562179436,1749.4275198300265,739.04102984694157,908.07252693506416,1336.3912115936887,1178.7133099881198,357.06498941261543,144.67737443219096,325.80924192963073,172.29502476741095,106.65216785797428,301.63622926628443,195.68410725527863,103.36700754474553,7688.7481962221509,"2011Forecast Capex"]
[null,null,null,"Forecast Capex","2012",68.394524254456059,1981.5971289222864,656.8268610787137,930.51107639807515,1364.3535141285859,1134.6758287368061,409.75327498745105,142.16758187198553,330.94201662056076,170.37303215831116,101.86238557021984,300.40921029671222,199.68179904458853,85.182820446248101,7876.7310545150003,"2012Forecast Capex"]
[null,null,null,"Forecast Capex","2013",60.744130797903821,2007.8889934984434,596.24860982453879,933.75180999783981,1344.7489760947331,1168.9934294644884,365.59079610604562,113.22708710513147,341.73377582764647,188.06387114611974,103.21910138386602,308.89287003698945,169.50494074567408,111.06146137574292,7813.6698534051629,"2013Forecast Capex"]
[null,null,null,"Forecast Capex","2014",58.110051799816411,1949.947171739939,571.26042040658763,955.06405311177843,1310.8302727847417,1218.4518423426573,367.82768104573711,116.8358887590647,331.14244686803437,186.66842019891783,109.12589159889002,325.80866107850522,156.84357985842999,96.476110193152252,7754.3924917862514,"2014Forecast Capex"]
[null,null,null,"Forecast Capex","2015",77.888392222709584,648.99326521510363,444.20076551522675,530.67405718966552,1377.7553599972848,1312.3532003172675,363.85175455454049,109.08029216420535,325.50889097590698,188.97256656564977,98.640734569865913,330.52350755694891,158.51401976708638,66.956210073111933,6033.9130166845734,"2015Forecast Capex"]
[null,null,null,"Forecast Capex",2016,64.660031055772265,690.89288395437131,359.73431890669781,529.40990077009144,583.18469957248919,694.06116536285901,405.84261264169874,103.07905257340965,343.9284636302171,171.71377619068184,145.37889525348163,363.24866476830698,223.01988430055277,41.48655513034155,4719.6409041109719,"2016Forecast Capex"]
[null,null,null,"Forecast Capex",2017,69.083148254381939,700.29843637793579,303.97996351380891,516.85053607220561,585.94584103643467,625.06780913062801,397.37548202468179,103.3067512949474,416.84367183582947,198.08646170395551,178.73942784267138,396.17604124737056,212.90836674141315,29.593748824440219,4734.2556859007045,"2017Forecast Capex"]
[null,null,null,"Forecast Capex",2018,60.151442708125138,637.54542922074234,295.19315446369546,489.3792979597311,536.33602646602867,574.76688951877622,381.40352465896893,113.55092525420554,369.20259383328369,175.57192091762195,145.59416464473114,424.52497716234518,185.31015141958076,37.737153869487649,4426.2676520973237,"2018Forecast Capex"]
[null,null,null,"Actual Capex","2006",31.81210351643848,712.67755710237122,427.67532026198933,462.81429855982941,962.75927445531636,804.34885448506293,191.81991281876489,144.06801488888615,157.6053874389842,109.95915844928155,75.69338425905201,213.82925800930727,114.84572044482105,29.618749519303357,4439.5269942094083,{"$f":"E72&D72","v":"2006Actual Capex"}]
[null,null,null,"Actual Capex","2007",38.901244392165921,926.85051550279752,470.74673076201782,566.40957869786905,927.33130015311792,909.02413668066777,153.53047027504968,111.71164234944764,166.03225639305603,93.949534936478898,78.658058300537476,209.5464385443405,99.60261381584003,36.466518755749426,4788.7610395591346,"2007Actual Capex"]
[null,null,null,"Actual Capex","2008",45.562976891565008,1018.8917948994597,447.18640434913948,617.01027355215842,840.72414424958447,792.44019282012698,144.14643436777797,128.38936712845441,234.74511860459884,98.915683148763435,49.290808702474926,211.6476432656614,99.838696632437163,55.217311724673706,4784.0068503368766,"2008Actual Capex"]
[null,null,null,"Actual Capex","2009",26.522637040472663,1402.4846061658959,524.37421563564624,681.40742909911501,996.21171452995122,870.82405575620965,199.39374752390634,153.68903102477319,283.86438487286347,115.63159271125404,87.31581676940236,200.06276947337057,139.01331315700111,67.269548709550122,5748.0648624694122,"2009Actual Capex"]
[null,null,null,"Actual Capex","2010",76.939875894951683,1566.7428970572423,486.16379669911902,789.79373124864651,1155.8184601411442,791.89329786254632,181.60741712231734,166.17544467442573,279.42487759926979,123.35583155562027,94.144913259563594,222.77489250247118,151.41289960495308,93.666578479714943,6179.9149137019849,"2010Actual Capex"]
[null,null,null,"Actual Capex","2011",81.551272598392501,1765.6238136492877,569.2229108112474,804.62555088813122,1109.3497123810714,893.67714101359422,299.07979487939758,154.98077615101454,298.89723054851925,153.77206684870922,132.87859804831015,265.42139113025775,200.00041356918371,103.36700754474553,6832.4476800618622,"2011Actual Capex"]
[null,null,null,"Actual Capex","2012",75.038150537419654,1874.3840728741341,700.2000430773985,821.85126141852481,1049.4952884046247,813.1903439866154,353.88063310840522,98.210508728262553,337.29611052954795,125.11888014456569,123.79642165044045,287.33096441749933,207.97733451637455,85.182820446248101,6952.9528338400614,"2012Actual Capex"]
[null,null,null,"Actual Capex","2013",72.330259933889337,1343.3203068611094,617.75086274387183,698.18929133045299,977.43927809502088,886.80390893877586,355.34744915059531,95.598921961417702,396.56070257846216,147.98281898906549,127.06932266151242,316.16858896899015,193.31465755963245,111.06146137574292,6338.937831148538,"2013Actual Capex"]
[null,null,null,"Actual Capex","2014",88.896836441926325,716.82334085150615,558.18708196780949,605.69288666933369,812.68085755328218,766.09273655279276,300.01223677894347,103.77370902341737,409.36427528934604,159.73869034602802,131.11892445012791,355.74911836363958,215.17387901715642,96.476110193152252,5319.7806834984622,"2014Actual Capex"]
[null,null,null,"Actual Capex","2015",64.755572974018918,573.21206502158122,387.44555029739888,491.87798469651455,770.62449889583229,807.15068522150978,324.82311962464382,91.534129850880319,366.79270076997648,148.05136151009475,136.97829808067948,326.05045778652442,219.90650567432465,83.664975067059473,4792.8679054710392,"2015Actual Capex"]
[null,null,null,"Actual Capex",2016,52.219255826570404,315.88165935622442,218.92208494959982,421.61973508898643,533.13478471997792,634.26855805811613,252.72463750028271,106.30866442302114,298.29941496265695,122.32209550588973,117.74985716471662,271.39801359457186,173.17149421126771,71.639603113536197,3589.6598584754179,"2016Actual Capex"]
[null,null,null,"Actual Capex",2017,45.897269078990952,463.41548572268704,195.136797875225,410.47647408886627,510.02524560272769,508.03183081418217,279.00550384051945,131.30363841641153,331.2393717027764,102.0558818582296,134.41343590460036,335.81784497726414,153.40767739141751,51.011656573822982,3651.2381138477208,"2017Actual Capex"]
[null,null,null,"Actual Capex",2018,60.737562896948766,604.28982724934599,358.7135816093338,380.65390407425451,475.95478517443286,503.14013304274351,370.72085816171716,152.03702693279104,357.09212612581098,100.10884181396737,124.76951948091646,340.63698969881165,128.33220455906792,43.036094035290645,4000.2234548554334,"2018Actual Capex"]
[null,null,null,"Forecast Opex","2006",54.54831364097398,437.26690363217347,287.31107056993511,323.10764352475258,294.80945061283091,365.81826247640402,171.63755126997876,45.264366694841861,149.93581961244394,47.777112153918402,70.357820949537015,160.19384663372639,113.54090182460608,47.395585906996551,2568.9646495031193,"2006Forecast Opex"]
[null,null,null,"Forecast Opex","2007",54.197995401466684,449.4712095455177,291.07809825276644,382.46149413359569,343.63015050875276,362.25599456915296,179.94259407336486,44.22335863040508,153.72988440113744,49.346730809092712,71.476358775521533,163.84739050432015,115.929757432302,49.214897374570626,2710.8059144119661,"2007Forecast Opex"]
[null,null,null,"Forecast Opex","2008",55.662962584861035,456.48634335872833,294.10235982765772,386.53267516631752,385.32375211007428,361.22595214728125,183.0751236409503,79.911813047542566,157.80499102603048,49.603884089215278,72.918097221008367,167.07937162061464,118.31861303999791,60.486111731330823,2828.5320506116104,"2008Forecast Opex"]
[null,null,null,"Forecast Opex","2009",57.281374947543711,458.97261765914971,295.68969566164799,392.07453197228705,395.55151718744173,322.32225694425739,182.19025204921266,86.219429822919892,161.73957673282376,50.587530515913599,74.523206237717204,170.73291549120842,120.84798956579358,90.217922222514275,2858.9508170104314,"2009Forecast Opex"]
[null,null,null,"Forecast Opex","2010",73.568514860408598,613.90451584720597,359.90166785565077,478.96839894308715,393.55066248243833,324.64994571280533,183.4320113470873,89.159657142678071,166.23624611201609,51.57117694261192,76.249899504762325,175.08906395230096,120.56694772959408,82.272909886125234,3189.1216183187717,"2010Forecast Opex"]
[null,null,null,"Forecast Opex","2011",79.012710441735322,626.68360727961976,362.79116754992702,488.78533500484048,374.82789554052238,416.94875578477996,227.87636418957936,92.304183750204984,184.40925458390339,50.787021132384908,67.611860043999386,173.29226497121689,122.8917284985063,94.295444725904034,3362.5175934971244,"2011Forecast Opex"]
[null,null,null,"Forecast Opex","2012",84.409034070941075,639.96840495827564,368.20237266143681,498.19872433354942,376.88974896428891,437.14069826556289,225.21468177784672,92.132061885708993,192.28513974190798,55.106383566955586,66.335431292083655,191.02785356379064,125.40157102931943,106.02650837346289,3458.3386144851306,"2012Forecast Opex"]
[null,null,null,"Forecast Opex","2013",90.185441937047855,651.76489407312022,372.78713702992854,506.38159519754259,387.42763394420979,435.85099205008049,247.37953354142934,82.158549388687121,198.96515250431875,57.92706213532481,66.592160974307745,201.85936510487227,126.06651397384074,103.28220678708063,3528.6282386417911,"2013Forecast Opex"]
[null,null,null,"Forecast Opex","2014",93.075759514019268,653.46636684673604,371.342805856947,512.00306896661937,396.88892091418535,431.97237972497845,252.75200387345569,81.022724379236578,209.02694788725677,55.393564785531112,72.393609275840845,191.02995166062163,130.98181765960263,88.99530519036702,3540.3452265353976,"2014Forecast Opex"]
[null,null,null,"Forecast Opex","2015",66.549530100934447,463.24635804602008,256.35897943803366,343.54605384334178,392.37340986573014,417.87391156803966,255.11627652163557,81.91319231811049,211.88789445292454,56.275779473113623,71.259581778876949,193.64886289103805,132.73358537937196,79.194564792640463,3021.9779804698114,"2015Forecast Opex"]
[null,null,null,"Forecast Opex",2016,50.54282666795779,434.52457520002173,260.44380449015199,347.22971862831491,360.21450564882906,356.70308355326011,256.00832278832132,81.753316668782659,234.18120603871748,85.815029086210487,94.082823279149565,236.39009973217978,145.9180144829605,85.778161395254884,3029.585487660112,"2016Forecast Opex"]
[null,null,null,"Forecast Opex",2017,52.528286518398076,442.31487089504884,264.65172812009882,350.87676861698793,356.85245902424987,362.85817224926467,265.22379984855587,81.087959483446326,238.5359762389011,87.0377163704688,92.253995102726108,242.58405722738399,149.04352169107236,74.237000027019945,3060.0863114136228,"2017Forecast Opex"]
[null,null,null,"Forecast Opex",2018,53.065081386406419,435.09736172882003,269.17426547436696,354.70605030535432,361.84595166040543,368.91278489945313,265.11484345434383,75.117071435288977,244.27414005600184,90.301385863054122,93.339642428959394,252.92232286143116,152.2805152862918,86.561991486150859,3102.7134083263281,"2018Forecast Opex"]
[null,null,null,"Actual Opex","2006",45.927560672680549,525.3148054462356,227.9768403167073,328.63705034986168,275.28617072187797,367.26894290003861,152.34645215115373,65.768114605332116,124.63861178684445,47.821813488431992,69.796155482429029,185.19612641091976,110.08709889636172,47.395585906996551,2573.461329135871,"2006Actual Opex"]
[null,null,null,"Actual Opex","2007",46.293526867444022,459.12490459113457,249.33863831535112,390.20215428724151,320.57722505413273,341.78576185148904,144.37102429336079,66.930880564033941,158.39010704064208,56.033213993912689,75.706851765148173,175.0836805995603,104.72202493475794,49.214897374570626,2637.7748915327797,"2007Actual Opex"]
[null,null,null,"Actual Opex","2008",49.728746565494177,645.31759085264162,307.38785037698494,443.34833893938583,339.52049619843655,371.0288689691273,162.66459890197757,67.955685015815348,168.31710236392263,53.243984964081818,64.910931584941594,159.96982965020646,106.16710939840952,60.486111731330823,3000.047245512756,"2008Actual Opex"]
[null,null,null,"Actual Opex","2009",50.741395531004791,590.95968464468444,285.65895609823025,418.93076530304268,349.65243071529147,362.79503621012981,180.40846283816688,76.489498495836244,201.11811287947626,62.005758584721505,60.813261489671987,186.0174089972989,107.35149787086084,90.217922222514275,3023.1601918809311,"2009Actual Opex"]
[null,null,null,"Actual Opex","2010",56.947936986360133,647.37793754648908,272.34917912230139,441.0569857635457,352.81795614283294,363.29812932286734,178.84505476958472,90.162317755771227,210.14402423469591,66.607837636436983,72.366899515641208,186.17377783107423,113.5929549869046,82.272909886125234,3134.0139015006307,"2010Actual Opex"]
[null,null,null,"Actual Opex","2011",63.973297008180666,627.90773115913225,285.66278849777399,455.40375198705755,388.2135815052863,446.03583784939678,224.62915053475891,87.280840944955159,215.18994575207293,64.768830351732703,71.734615522727097,189.40353008806707,139.74740791500528,94.295444725904034,3354.2467538420506,"2011Actual Opex"]
[null,null,null,"Actual Opex","2012",69.322929402281716,692.80643283067513,291.2895377590566,550.21701915682434,420.10134045112648,466.02667764733201,234.23059763166935,95.970900189836442,221.4274257262104,78.618044890190902,82.094884580095538,225.0131964898884,141.04183362187399,106.02650837346289,3674.1873287505236,"2012Actual Opex"]
[null,null,null,"Actual Opex","2013",76.004426667022642,559.04042622704094,265.05470663861604,511.81593758287079,449.63713565670758,385.88554186442337,250.3386712852346,78.757220640625022,245.864152506642,77.315768687283182,79.304037899996231,239.74823827526987,126.86805495632788,103.28220678708063,3448.9165256751407,"2013Actual Opex"]
[null,null,null,"Actual Opex","2014",86.020597957615223,624.21538473090141,301.13831632863202,495.20324530123361,410.02577006855358,386.64044792071974,255.96068234928336,80.375494735910621,254.31179188280328,80.728974740123576,77.317840409318322,227.65943916875059,130.17556962146887,88.99530519036702,3498.7688604056816,"2014Actual Opex"]
[null,null,null,"Actual Opex","2015",78.070920136185379,690.51304994455506,287.49262433372644,415.18355509781577,417.91341903327299,443.76584462967594,265.54537331437251,68.085538188221335,261.38536343155795,58.714046088919389,78.646029312021426,233.96314703842654,123.39609007145887,79.194564792640463,3501.8695654128501,"2015Actual Opex"]
[null,null,null,"Actual Opex",2016,42.195336397045757,613.62979255821676,324.37594498807027,326.57689798348468,363.56643304328401,442.25330107479988,223.59873153253483,73.293528254538856,239.40967224135989,77.493890792667969,84.852166645678537,204.05847943092408,143.29058436301645,85.778161395254884,3244.3729207008769,"2016Actual Opex"]
[null,null,null,"Actual Opex",2017,48.1280821229251,544.93362429511069,313.00769711280424,330.30521827393221,365.54596042700342,364.92552610146356,272.92119242536523,96.425961907789997,211.62691603674511,76.266805727576184,88.479766349022512,218.37349194442766,135.69811724580057,74.237000027019945,3140.8753599969868,"2017Actual Opex"]
[null,null,null,"Actual Opex",2018,56.390862920573475,469.83365645886164,259.81795983497489,348.73970132702561,367.50929253736962,388.59860444691822,253.60237602009769,87.237330440434931,196.30145730835639,70.219589023817548,86.813525900000002,226.18152552387062,109.98414999868761,86.561991486150859,3007.7920232271399,"2018Actual Opex"]
[null,null,null,"Outage Duration","2006",35,86.99,99.3,297,128.222440789129,380.488,156.4,132,189.54499999999999,24.7255707622542,69.021352361721299,121.155735096687,50.549709226702703,215.513517749388,145.96435781652701,"2006Outage Duration"]
[null,null,null,"Outage Duration","2007",44.3,85.5,96,222.3,88.220873930035296,264.065,180.2,173,177.20099999999999,21.9062177016785,67.811222289456694,140.60759218572301,60.651178067563997,211.339098623788,129.29001155548983,"2007Outage Duration"]
[null,null,null,"Outage Duration","2008",25.6,97.03,101.7,218.4,100.34512508466599,316.66800000000001,129.6,175,132.11000000000001,16.601113307461901,62.878306039097502,118.906607008386,62.644852531264199,226.66711389798499,127.48934184451279,"2008Outage Duration"]
[null,null,null,"Outage Duration","2009",29.9,106.5,96.3,261,90.789053875531593,352.06400000000002,136.4,201,178.12799999999999,29.618728230424399,71.279554322294004,170.26821726930899,61.490683590337603,239.30434388433801,143.21468253506606,"2009Outage Duration"]
[null,null,null,"Outage Duration","2010",25.8,78.94,79.400000000000006,196.5,87.6752847278064,352.245,180.6,205,129.86500000000001,30.021198669582901,62.346781955955798,149.94903693856901,56.715930330065603,174.28130251893199,128.66270337538606,"2010Outage Duration"]
[null,null,null,"Outage Duration","2011",47.7,89.33,76.900000000000006,222.5,78.778650939642404,324.96300000000002,161.69999999999999,139,145.46899999999999,22.710519896521401,55.238653697640402,125.11566741846499,60.9745393388446,304.64769655590902,126.16097746764466,"2011Outage Duration"]
[null,null,null,"Outage Duration","2012",32.5,79.27,93.3,237.5,64.171918977412204,295.80200000000002,130.1,160,125.602,29.145136470141299,50.241946065289397,129.54454262187701,78.651145419293599,242.91005358144599,120.33754417440215,"2012Outage Duration"]
[null,null,null,"Outage Duration","2013",28.7,67.62,104.3,232.5,67.303058202819699,264.10500000000002,143.30000000000001,137,133.12319361918401,26.9238056540968,59.791650722955801,139.151647932684,73.56,214.10128166566199,118.43562520669356,"2013Outage Duration"]
[null,null,null,"Outage Duration","2014",26.806000000000001,76.52,82.6,181.2,70.043999999999997,228.05539999999999,167.6,184.84198609109299,157.292655981743,34.507169219613303,58.621416391095003,166.22700974924999,77.940148650234093,114.475824528302,118.14697375824399,"2014Outage Duration"]
[null,null,null,"Outage Duration","2015",32.869999999999997,71.400000000000006,91.321908440356296,221.568489267991,84.462000000000003,281.05220000000003,123.7,141.25800000000001,136.76303017287799,26.38073734,46.948210580000001,134.39708177,66.302000000000007,178.024126415767,117.8039968174859,"2015Outage Duration"]
[null,null,null,"Outage Duration",2016,35.096162,76.006865540000007,86.711122509999996,214.14829395999999,74.052999999999997,280.49130000000002,138.97,150.40600000000001,171.37333447924701,24.5,45.596274729999998,129.69999999999999,54.673084815618097,175.21163564976499,118.76146695044577,"2016Outage Duration"]
[null,null,null,"Outage Duration",2017,39.5,78.963400309999997,73.434297849999993,235.91066237000001,62.42,217.49600000000001,151.41,136.60400000000001,121.28055364063999,20.401828660965801,42.374444509999996,100.095505504774,42.938318000000002,179.38781575183501,107.31281744867641,"2017Outage Duration"]
[null,null,null,"Outage Duration","2018",31.4,69.59,70.588087226015404,212.107709488236,67.563000000000002,234.91399999999999,131.68,157.34838327661899,167.49813317255601,25.0191326260829,43.192160742605203,134.66430699253701,46.192119245496599,157.33000000000001,110.43686738078897,"2018Outage Duration"]
[null,null,null,"Outage Frequency","2006",0.71,1.155,1.212,2.637,1.71626633730805,3.9460000000000002,1.663,2.04,2.4910000000000001,0.53116918957042902,1.18939135536333,1.89439112423003,0.920486600319943,3.6130469990700802,1.7663381069841573,"2006Outage Frequency"]
[null,null,null,"Outage Frequency","2007",0.64,1.0429999999999999,1.22,2.2989999999999999,1.25492911335053,2.7490000000000001,1.736,1.77,2.327,0.468300985933507,1.3185788933501399,1.7331809061082299,1.0668538396157801,3.33316255470822,1.5516664767153325,"2007Outage Frequency"]
[null,null,null,"Outage Frequency","2008",0.56000000000000005,1.151,1.232,2.2549999999999999,1.3765181505089099,2.9390000000000001,1.353,1.77,1.956,0.30723715961154202,1.0038463063563201,1.49811155221209,1.30452960387697,2.7755019789467399,1.51718007064752,"2008Outage Frequency"]
[null,null,null,"Outage Frequency","2009",0.59,1.3009999999999999,1.1020000000000001,2.3370000000000002,1.29718837309197,3.423,1.3740000000000001,1.72,2.1840000000000002,0.54598915046999696,1.17244949106122,1.81168529065866,1.3012188970088401,3.6828481890693601,1.6250429168052936,"2009Outage Frequency"]
[null,null,null,"Outage Frequency","2010",0.62,1.06,0.97299999999999998,1.996,1.38272794442174,3.2730000000000001,1.649,1.84,1.91,0.43566630861019201,0.93637878797666596,1.76684296866163,0.98301365450156097,2.5621223202278598,1.5063802174908199,"2010Outage Frequency"]
[null,null,null,"Outage Frequency","2011",0.8,1.032,0.89800000000000002,1.8660000000000001,1.10031841965523,2.831,1.546,1.45,1.9410000000000001,0.402975972679604,0.90285356871605404,1.3512280167703701,0.95967116572529598,3.6453932946337102,1.3687452741777095,"2011Outage Frequency"]
[null,null,null,"Outage Frequency","2012",0.63,0.8831,1.0129999999999999,2.121,0.847485134414796,2.71,1.3080000000000001,1.73,1.655,0.46894750174147898,0.92303737580823197,1.3730259960714699,1.09180572549386,3.4557791256447401,1.3084081533914926,"2012Outage Frequency"]
[null,null,null,"Outage Frequency","2013",0.59,0.73250000000000004,1.216,1.847,0.882382905805419,2.4220000000000002,1.3260000000000001,1.46,1.8993122083398299,0.39452718435981199,1.1120691277483301,1.4363829921479701,1.01,3.4559260833449001,1.2754856213785291,"2013Outage Frequency"]
[null,null,null,"Outage Frequency","2014",0.498,0.82499999999999996,0.98,1.726,0.89290000000000003,2.3170000000000002,1.446,1.8184398931432,1.80363058702446,0.41583952847700201,0.95631051191945404,1.6008364060207501,1.0003570592197399,1.7397214614955401,1.2582228978808656,"2014Outage Frequency"]
[null,null,null,"Outage Frequency","2015",0.60499999999999998,0.68500000000000005,1.0922912325560199,1.96816573822055,0.91400000000000003,2.5192000000000001,1.123,1.298,1.72617858339117,0.3903779,0.77269091999999995,1.3803508900000001,0.90800000000000003,1.85241810775495,1.2088713627949068,"2015Outage Frequency"]
[null,null,null,"Outage Frequency","2016",0.67451152000000003,0.70284846999999995,0.87428640999999996,1.76703677,0.86429999999999996,2.4944999999999999,1.2010000000000001,1.5589999999999999,1.68895348837209,0.4,0.87707475999999995,1.3,0.80517788089713904,2.6257002320168699,1.173800602740807,"2016Outage Frequency"]
[null,null,null,"Outage Frequency","2017",0.7,0.71340029000000005,0.85216376999999999,1.8601438299999999,0.75019999999999998,2.1408999999999998,1.244,1.4490000000000001,1.49997354006422,0.333962928772712,0.78967266999999997,1.11293036353424,0.64237100000000003,2.7459683525629899,1.0966100313387102,"2017Outage Frequency"]
[null,null,null,"Outage Frequency","2018",0.5,0.67759999999999998,0.782759242134621,1.7803482452535999,0.74904000000000004,2.1739000000000002,1.1419999999999999,1.65887837000012,1.87022645308317,0.3428704377963,0.73189390522471698,1.2778017331654501,0.58430239559653196,2.39,1.1036504739320507,{"$f":"E136&D136","v":"2018Outage Frequency"}]
[null,null,null,"Forecast energy delivered","2006",2655,26771,17796,11071,20480,13358,10509,4176,7374,5702,4213,10024,7665,1431.8325600600001,143225.83256005999,"2006Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2007",2694,27236,18091,11269,21305,13650,10690,4297,7588,5803,4264,10228,7817,1475.9749440600001,146407.97494406,"2007Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2008",2733,27843,18483,11455,22250,13944,10869,4110,7785,5901,4302,10419,7943,1544.8369508679998,149581.83695086799,"2008Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2009",2906.2736719999998,28482,18860,11610,23170,14592,10994,4694,7967,5959,4326,10605,8046,1576.2105789079999,153787.48425090799,"2009Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2010",2933,27948,17373,12092,24085,14889,11119,4625,8173,6014,4357,10804,8161,1639.5304985099999,154212.53049850999,"2010Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2011",2916,28041,17313,12147,22416,15871,11618,4601,7975,6180,4334,10726,7936,1642.5653151959998,153716.565315196,"2011Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2012",2908,27989,17526,12202,23138,16450,11422,4560,7978,6227,4322,10795,7964,1639.6814168980002,155120.68141689801,"2012Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2013",2898,27673,17967,12258,24042,16874,11264,4467.18,7961,6218,4271,10781,7905,1671.308002858,156250.48800285798,"2013Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2014",2889,27477,18202,12314,24795,17433,11194,4508.6329999999998,7974,6201,4222,10761,7842,1718.611882528,157531.244882528,"2014Forecast energy delivered"]
[null,null,null,"Forecast energy delivered","2015",2736.6883093400002,25056.585532960002,15367.173440110002,11680.716200000001,20628.622061529997,14114.699588539997,10418,4550.6490000000003,7448.7611257899998,6371.3875264799999,4273.8258050899994,11086.55896199,7625.2860015699998,1750.9817492679999,143109.93530266799,"2015Forecast energy delivered"]
[null,null,null,"Forecast energy delivered",2016,2729.8148650799999,24943.510941590001,15244.67525869,11628.3436,20568.609116170002,14398.77913687,10510,4081.3715496599998,7456.4236152500007,6565.9827553300001,4325.8947483399998,11225.14260589,7585.3299656700001,1812.1782020340002,143076.056360574,"2016Forecast energy delivered"]
[null,null,null,"Forecast energy delivered",2017,2761.2822854599999,24795.417983270003,15259.192325500002,11557.3428,20504.339514060001,14773.439985599998,10530,4073.98653835,7457.5158713799992,6725.8576917200007,4343.7944072999999,11338.701273479999,7600.2306825699998,1779.5014095849999,143500.60276827498,"2017Forecast energy delivered"]
[null,null,null,"Forecast energy delivered",2018,2959,25331.868201090612,16313.072943351273,12306.396000000001,20547.595496459999,15158.872528740001,10467,4186.7252899999994,7452.7557542400009,6846.7268543,4406.0031230700006,11491.399741150002,7672.5541805000003,1766.9421854499999,146906.9122983519,"2018Forecast energy delivered"]
[null,null,null,"Actual energy delivered","2006",2758.2599927732258,30120.253331129854,17196,11964.840000000002,20618,13486.171,10954.5,4448.6720436592741,7397.9400000000005,5974.9926469298298,4278.87,10147.799590551458,7915.3400000000011,1431.8325600600001,148693.47116510363,"2006Actual energy delivered"]
[null,null,null,"Actual energy delivered","2007",2820.8384251741936,30441.837283128785,17482.559368937182,11974.119999999999,20707,13576.44,11258.599999999999,4417.0736412828683,7500.023000000001,6079.2982329258302,4378.72,10299.201244249913,7972.7465784395117,1475.9749440600001,150384.43271819828,"2007Actual energy delivered"]
[null,null,null,"Actual energy delivered","2008",2847.3026528387099,30555.278457618406,18111.697,12036.900000000007,21155,13813.451000000001,11344.300000000001,4441.0496229999999,7885.9659999999994,6099.5968399551202,4489.68,10510.327417061562,7895.8596747079482,1544.8369508679998,152731.24561604974,"2008Actual energy delivered"]
[null,null,null,"Actual energy delivered","2009",2872.9189710000005,30707.253764586232,17425.962,12121.430282999996,21994,14130.074000000002,11266.700000000003,4586.0503100572932,7750.0279999999993,6096.4719590413042,4374.9699999999993,10490.717127596537,8013.4135843710865,1576.2105789079999,153406.2005785605,"2009Actual energy delivered"]
[null,null,null,"Actual energy delivered","2010",2896.4430109999998,30533.414655190565,17410.772999999994,12103.520000000002,22193,14256.528,11503.5,4545.2267016629212,7909.0960000000005,6209.7110590538878,4450.3100000000004,10678.105955435434,8163.2832633727839,1639.5304985099999,154492.44214422561,"2010Actual energy delivered"]
[null,null,null,"Actual energy delivered","2011",2909.8907380000001,30569.629007553314,17501.186278246005,11943.293001,21454,13227.153,11258.9,4444.8157984202126,7629.5309999999999,6105.0505741951492,4414.67,10470.676586587084,8022.5268351517043,1642.5653151959998,151593.88813434949,"2011Actual energy delivered"]
[null,null,null,"Actual energy delivered","2012",2891.1396340000001,29344.733929410944,16505.800201592276,11853.304756999998,21210,13691.726000000001,11018.6,4317.9943187365006,7594.7440000000006,6085.1301230161089,4364.37,10743.806137023679,8120.6288165099559,1639.6814168980002,149381.65933418748,"2012Actual energy delivered"]
[null,null,null,"Actual energy delivered","2013",2903.9244520000002,26338.085908874997,16000.807428106311,12291.140578,21055,13495.528,11008.1,4247.6620063958999,7501,5981.3549492096336,4253.7161000000006,10555.881312208892,7856.2712161410536,1671.308002858,145159.77995379479,"2013Actual energy delivered"]
[null,null,null,"Actual energy delivered","2014",2829.7719999999995,25523.446190067993,15636.951096853021,12029.802982677164,20838.067203162998,13716.244895035539,10603.248000000001,4111.7477722760314,7447.6489589325638,5919.4004886694674,4135.5218560000003,10332.961489929503,7696.3088217114109,1718.611882528,142539.73363784369,"2014Actual energy delivered"]
[null,null,null,"Actual energy delivered","2015",2856.0600000000004,25630.065756200001,16127.500730873362,12270.657441472908,21154.47097101,13656.12758506,10342.495546872089,4185.7266220000001,7686.1017266240833,5944.1730621800007,4212.0177640000002,10712.655443810001,7604.017314362889,1750.9817492679999,144133.05171373332,"2015Actual energy delivered"]
[null,null,null,"Actual energy delivered",2016,2876.1119615900002,25617.65634822,16645.296944400001,12313.244188389999,21138.128272039998,13747.385347830001,10355.115909569415,4243.3220810000003,7559.8541988025545,5876,4186.8922570000004,10657,8067.9294112470843,1812.1782020340002,145096.11512212307,"2016Actual energy delivered"]
[null,null,null,"Actual energy delivered",2017,2914,25668.780471159997,16716.157015690002,12388.53640411,21354.62835024,13331.964149659998,10214.620056368472,4192.7450019999997,7673.2611600435484,5917.32,4264.3874380000007,10720.33,7844,1779.5014095849999,144980.231456857,"2017Actual energy delivered"]
[null,null,null,"Actual energy delivered",2018,2852,25387,16639.359420824949,12532.743999999999,21261.95727436,13243.175958468999,10153.866861921535,4293.0444434479987,7570.2769071659204,5823.7689717774501,4218.7103520000001,10752.714777889918,7666.5935195514658,1730.4779350000001,144125.69042240822,"2018Actual energy delivered"]
[null,null,null,"Customer numbers","2006",154.51,1546.1945000000039,849.54829330195287,799.02800000000002,1212.0635623809519,624.13,778.83900000000006,250.64252420131081,605.4079999999999,294.97165817284821,293.1754999999996,663.96635730242417,612.72799999999995,67.108999999999995,8752.3143953594918,"2006Customer numbers"]
[null,null,null,"Customer numbers","2007",156.36000000000001,1561.6139999999991,859.72230529925241,805.19,1236.1009766666621,635.12300000000005,779.42600000000004,255.48438545676009,616.58549999999968,299.9512941855952,299.11850000000032,675.82159009513009,618.25,67.838999999999999,8866.5865517033999,"2007Customer numbers"]
[null,null,null,"Customer numbers","2008",158.45500000000001,1574.3179999999959,869.65453679641757,814.86500000000001,1263.7629433333316,647.72900000000004,781.11,260.4242594512512,627.55250000000046,303.15180398687761,302.6274999999996,688.35643188222377,624.09400000000005,68.942999999999998,8985.0439754500985,"2008Customer numbers"]
[null,null,null,"Customer numbers","2009",161.09200000000001,1586.138000000002,878.61220779662017,821.57799999999997,1287.4356833333279,663.21600000000001,814.46699999999998,265.46413023523559,638.61350000000016,305.98498426974083,305.24299999999977,701.00454183504883,628.12,72.010999999999996,9128.9800474699769,"2009Customer numbers"]
[null,null,null,"Customer numbers","2010",164.9,1596.8975000000021,886.06429272155378,825.21500000000003,1307.5543333333301,676.96,826.96400000000006,270.60602202186698,645.69449999999983,310.17496273258928,309.59800000000047,715.21969663430514,633.82299999999998,74.34,9244.0113074436485,"2010Customer numbers"]
[null,null,null,"Customer numbers","2011",168.93700000000001,1608.7345000000012,895.08826980019739,834.41700000000003,1326.5635000000023,688.95899999999995,836.05499999999995,275.85199999999946,654.64099999999985,314.43961807555559,313.36199999999963,731.28152706414244,641.12977419354809,75.736999999999995,9365.1971891334451,"2011Customer numbers"]
[null,null,null,"Customer numbers","2012",173.18600000000001,1621.658499999998,903.746688393451,838.38499999999999,1343.8645000000013,699.26400000000001,844.15300000000002,278.39200000000028,668.70299999999975,318.64322002329067,317.0500000000003,743.56151547834031,647.89200000000005,77.028000000000006,9475.5274238950806,"2012Customer numbers"]
[null,null,null,"Customer numbers","2013",177.255,1635.0525000000009,919.384823899004,844.24400000000003,1359.7115000000006,710.43100000000004,847.76599999999996,279.86799999999977,681.29900000000021,322.735815797876,318.82999999999964,753.91341676783861,656.51599999999996,78.622,9585.6290564647188,"2013Customer numbers"]
[null,null,null,"Customer numbers","2014",178.71,1651.1595,940.02850000000001,854.23099999999999,1376.4829999999999,721.93,851.76649999999995,280.75,685.19399999999985,325.91715180561414,318.42899999999997,765.24073900240546,658.45299999999997,80.971000000000004,9689.2633908080188,"2014Customer numbers"]
[null,null,null,"Customer numbers","2015",181.851,1669.5585000000001,955.83249999999998,867.00099999999998,1397.191,728.29049999999995,853.93899999999996,283.05900000000003,706.42399999999998,327.90717472149998,321.41699999999997,777.16100874876008,664.54899999999998,82.646000000000001,9816.8266834702627,"2015Customer numbers"]
[null,null,null,"Customer numbers",2016,184.9615,1688.28172065846,968.35450000000003,879.06449999999995,1421.5219999999999,739.35350000000005,858.64649999999995,285.32499999999999,712.76700000000005,336.07,327.38600000000002,799.54,669.82600000000002,84.200999999999993,9955.2992206584586,"2016Customer numbers"]
[null,null,null,"Customer numbers",2017,191.482,1706.9134999999899,984.22950000000003,891.93449999999996,1448.2470000000001,745.50099999999998,878.29949999999997,287.65150009999996,734.64400000000001,339.4,334.84,816.34900000000005,676.80700000000002,85.71,10122.00850009999,"2017Customer numbers"]
[null,null,null,"Customer numbers",2018,197.53700000000001,1727.2940000000001,1005.562,905.97,1473.8050000000001,760.12199999999996,894.39700000000005,287.93599999999998,741.83600000000001,342.66899999999998,343.65499999999997,835.78099999999995,685.02499999999998,85.275999999999996,10286.865000000002,"2018Customer numbers"]
[null,null,null,"Circuit length","2006",4648.929884398789,38742.394999999997,32432,199551,46658,148353.43893726001,84830.405693445093,21209.899999999994,41507.07,3951.6253540420066,5718.7325857356263,71676.861903062221,12384,5746.8345403556423,717411.19389829936,"2006Circuit length"]
[null,null,null,"Circuit length","2007",4684.4700128946879,38874.940199999997,32832,189452,47645,150136.49844103999,85326.120621562499,21210.099999999995,41835.892999999996,4075.773842533757,5769.8560802295815,71930.500000000044,12476.3,5928.5377403095072,712177.98993857007,"2007Circuit length"]
[null,null,null,"Circuit length","2008",4740.2956055649338,39223.906199999998,33299,185829,48486,150660.03925174003,85821.835549680094,21210.099999999995,42110.843000000001,4036.3645048787021,5868.0882146803315,72120.499999999971,12582.7,6109.8233083711202,712098.49563491519,"2008Circuit length"]
[null,null,null,"Circuit length","2009",4813.3259854913631,39462.306199999992,33579,187750,49427,151770.05533772003,86624.718035020604,21267.799999999996,42711.53100000001,4069.7536800785128,5926.7301500000012,72939.2301833276,12537.499999999998,6186.2627516090961,719065.21332324715,"2009Circuit length"]
[null,null,null,"Circuit length","2010",4886.0807436253835,39745.275499999996,33817,188634,50117,152579.65545786,87208.550876580601,21631.699999999997,42968.715000000004,4099.4109698497487,5970.9719999999998,73498.507812622338,12644.400000000001,6308.338916196597,724109.60727673466,"2010Circuit length"]
[null,null,null,"Circuit length","2011",4989.9214909406546,40272.423000000003,34172,190592,50771,152729.53246680004,87193.681406010815,22027.1,43213.93099999999,4284,6041.5939481495589,73133,12725.4,6459.9726695158806,728605.55598141695,"2011Circuit length"]
[null,null,null,"Circuit length","2012",5107.7929082278642,40626.292999999998,34568,190819,51342,153747.85140545998,87647.697035597812,22222.099999999995,43702.130999999994,4303,6102.4391066561302,73597,12817.6,6521.8216065389934,733124.72606248059,"2012Circuit length"]
[null,null,null,"Circuit length","2013",5170.8114179603544,40963.506000000001,35029,191107,51781,150472.37732780748,87882.27,22335.899999999998,43821.926999999996,4347,6134.8447602493752,73889,12834.7,6601.2018262221291,732370.53833223938,"2013Circuit length"]
[null,null,null,"Circuit length","2014",5150.7849999999999,41271.487999999998,35491.988999999994,191156.07200000001,52097.040999999997,151121.81200000003,88082.642999999996,22495.899999999998,44255.045791292308,4481.4749609999999,6160.5729462129302,74181.439139000009,12823.415000000001,6663.7507806682252,735433.4286181737,"2014Circuit length"]
[null,null,null,"Circuit length","2015",5272.0840285899994,41323.58393845,36005.181619000003,191475.29249708584,52564.71,152459.5,88201,22629.245000000003,44349.203981000697,4505.4781199999998,6246.3146799999995,74451.769539970002,12873.221765499999,6845.045248631076,739201.63041822752,"2015Circuit length"]
[null,null,null,"Circuit length",2016,5311.5686703199999,41453.210735899993,36467.861000000004,191945.32419555,53201.880000000012,152254.63888908,88808,22681.083000000002,44703.306056999951,4541.2,6300.9202911100001,74675.100000000006,12875.46695939,6944.8262185339454,742164.38601688377,"2016Circuit length"]
[null,null,null,"Circuit length",2017,5333,41642.275513569999,36993.039377000001,192103.12437839003,53757,152491.37408913998,88971,22725.012999999999,44907.444287999642,4549.55,6344.7098376100002,75120.61,13342.25,7014.7993669631633,745295.18985067296,"2017Circuit length"]
[null,null,null,"Circuit length",2018,5384.2018715489994,41847,37543.074810000013,192203.6,54266,151975.9735270222,89311,22767.252000000004,45114.59,4535.9908390000001,6567.5999999999995,75412.168957000002,13381.789999999999,7049,747359.24200457113,"2018Circuit length"]
[null,null,null,"Circuit length - overhead","2006",2422.2457566666694,26108.799999999999,23387,194385,34457,144395.92893726,71068.558037262701,19307.599999999995,37642.311000000002,2260.8736774000031,4417.8421802475223,68353.062800743472,10108,4662.6046205791699,642976.82701015961,"2006Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2007",2413.5790899999997,25884.499999999996,23409,183413,34623,145654.05244104,71025.263198894099,19307.599999999995,37724.491999999998,2292.1840149000004,4425.5257642176857,68418.000000000044,10157.9,4804.4305942154806,633552.52710326738,"2007Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2008",2403.5790899999997,25986.1,23440,179875,34659,145367.16225174002,70981.9683605256,19307.599999999995,37820.120999999999,2193.0273165598005,4452.4119258373721,68578.999999999971,10196.6,4952.5905214427194,630214.16046610544,"2008Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2009",2395.5790899999997,25933.999999999996,23443,181761,34731,145424.03933772002,71135.774468564399,19337.199999999997,38099.015000000007,2192.0000000000036,4463.4639300000008,68354.524061887802,10113.199999999999,5003.0589512998195,632386.85483947198,"2009Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2010",2390.5790899999997,25966.699999999997,23431,182431,34780,145684.85145786,71323.338505389402,19536.499999999996,38175.801000000007,2185.2934951813381,4463.8128199999992,68369.84576360033,10147.6,5042.1957236970693,633928.51785572805,"2010Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2011",2403.5790899999997,26138.7,23411,183526,34900,145390.19746680005,71065.69053787741,19752.199999999997,38144.854999999989,2223,4475.9594627931192,68445,10130,5120.3552675771498,635126.53682504769,"2011Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2012",2404.0259299999998,26084.699999999997,23417,183454,34992,146022.96540545998,71147.812197102408,19882.799999999996,38379.735999999997,2230,4472.42910665613,68767,10185.700000000001,5153.1145568625898,636593.28319608106,"2012Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2013",2395.0259299999998,26071.899999999998,23412,183500,35033,142293.05232780747,71152.820000000007,19962.199999999997,38319.654999999999,2233,4455.5649999999996,68824,10143.900000000001,5177.9493908460599,632974.06764865352,"2013Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2014",2364.4850000000001,26044.1,23387.318999999996,183490.17200000002,35102.33,142618.25900000002,71159.671999999991,20063.099999999999,38526.894997071307,2270.3383899999994,4435.5072043394503,68933.032790000012,10085.317000000001,5203.8821350773196,633684.4095164882,"2014Circuit length - overhead"]
[null,null,null,"Circuit length - overhead","2015",2368.4579799999997,26005.772004519997,23369.325000000001,183529.79100000003,35122.369999999995,143546.25599999999,71230,20163.956000000002,38383.269156000599,2272.2336599999999,4450.8945199999998,68875.04699997,10080.0742228,5331.4181475766709,634728.86469086725,"2015Circuit length - overhead"]
[null,null,null,"Circuit length - overhead",2016,2365.1569898600001,25933.963453239998,23294.759000000002,183611.89977582,35129.320000000007,143113.90362376999,71322,20178.814000000002,38436.254719000004,2274.4,4449.6114974000002,68814.3,10041.109358129999,5366.5961318361897,634332.08854905621,"2016Circuit length - overhead"]
[null,null,null,"Circuit length - overhead",2017,2361,25890.157595699999,23226.554247,183385.67778558002,35119,143176.15728403997,71217,20200.591,38332.555377999663,2275.09,4452.81440492,68795.070000000007,10045.58,5405.0621376891904,633882.30983292882,{"$f":"E200&D200","v":"2017Circuit length - overhead"}]
[null,null,null,"Circuit length - overhead",2018,2360.1648638939996,25892,23165.13191800001,183246.85,35090,143165.93242243686,71247,20206.821000000004,38206,2267.8393000000005,4489.5,68728.801619999998,10042.39,5427.8,633536.23112433101,"2018Circuit length - overhead"]
[null,null,null,"Circuit length - underground","2006",2226.6841277321191,12633.594999999999,9045,5166,12201,3957.5099999999998,13761.847656182399,1902.3,3864.759,1690.7516766420035,1300.8904054881041,3323.7991023187474,2276,1084.2299197764723,74434.366888139848,"2006Circuit length - underground"]
[null,null,null,"Circuit length - underground","2007",2270.8909228946886,12990.440200000001,9423,6039,13022,4482.4460000000008,14300.857422668401,1902.5,4111.4009999999998,1783.5898276337566,1344.3303160118953,3512.5000000000014,2318.3999999999996,1124.1071460940266,78625.462835302766,"2007Circuit length - underground"]
[null,null,null,"Circuit length - underground","2008",2336.7165155649341,13237.806200000001,9859,5954,13827,5292.8769999999995,14839.867189154498,1902.5,4290.7219999999998,1843.3371883189016,1415.6762888429591,3541.500000000005,2386.1,1157.2327869284004,81884.335168809703,"2008Circuit length - underground"]
[null,null,null,"Circuit length - underground","2009",2417.7468954913634,13528.306199999999,10136,5989,14696,6346.0160000000005,15488.943566456201,1930.6,4612.5160000000005,1877.753680078509,1463.2662200000002,4584.7061214397918,2424.2999999999997,1183.2038003092764,86678.358483775155,"2009Circuit length - underground"]
[null,null,null,"Circuit length - underground","2010",2495.5016536253843,13778.575500000001,10386,6203,15337,6894.8040000000001,15885.212371191199,2095.2000000000003,4792.9139999999998,1914.1174746684105,1507.1591800000001,5128.6620490220084,2496.8000000000002,1266.1431924995277,90181.089421006545,"2010Circuit length - underground"]
[null,null,null,"Circuit length - underground","2011",2586.3424009406544,14133.723,10761,7066,15871,7339.335,16127.990868133398,2274.9,5069.0759999999991,2061,1565.6344853564392,4688,2595.4,1339.6174019387304,93479.019156369206,"2011Circuit length - underground"]
[null,null,null,"Circuit length - underground","2012",2703.7669782278645,14541.592999999999,11151,7365,16350,7724.8859999999995,16499.884838495404,2339.3000000000002,5322.3949999999995,2073,1630.0100000000002,4830,2631.9,1368.7070496764031,96531.442866399666,"2012Circuit length - underground"]
[null,null,null,"Circuit length - underground","2013",2775.7854879603542,14891.606000000002,11617,7607,16748,8179.3249999999998,16729.45,2373.6999999999998,5502.2719999999999,2114,1679.2797602493758,5065,2690.8,1423.2524353760693,99396.470683585794,"2013Circuit length - underground"]
[null,null,null,"Circuit length - underground","2014",2786.2999999999997,15227.388000000001,12104.67,7665.9,16994.710999999996,8503.5530000000017,16922.971000000001,2432.8000000000002,5728.1507942210001,2211.136571,1725.06574187348,5248.4063490000008,2738.098,1459.8686455909053,101749.01910168538,"2014Circuit length - underground"]
[null,null,null,"Circuit length - underground","2015",2903.6260485899998,15317.811933929999,12635.856619000002,7945.5014970858201,17442.340000000004,8913.2439999999988,16971,2465.2890000000002,5965.9348250001003,2233.2444600000003,1795.4201599999999,5576.7225399999998,2793.1475426999996,1513.6271010544053,104472.76572736033,"2015Circuit length - underground"]
[null,null,null,"Circuit length - underground",2016,2946.4116804599998,15519.247282659999,13173.102000000001,8333.4244197300013,18072.560000000005,9140.7352653100006,17486,2502.2689999999998,6267.0513379999502,2266.7999999999997,1851.3087937099999,5860.8,2834.3576012599997,1578.2300866977555,107832.29746782771,"2016Circuit length - underground"]
[null,null,null,"Circuit length - underground",2017,2972,15752.117917869999,13766.485130000001,8717.4465928099999,18638,9315.216805099999,17754,2524.422,6574.8889099999806,2274.46,1891.89543269,6325.54,3296.6700000000005,1609.7372292739733,111412.88001774396,"2017Circuit length - underground"]
[null,null,null,"Circuit length - underground",2018,3024.0370076550003,15955,14377.942892000001,8956.7500000000018,19176,8810.041104585327,18064,2560.4310000000005,6908.59,2268.151539,2078.0999999999995,6683.3673370000006,3339.4,1621.2,113823.01088024033,"2018Circuit length - underground"]
[null,null,null,"Network utilisation","2006",0.47952345495160087,0.52784646617815234,0.58925667938072379,0.39678700091303232,0.50118349938812401,0.71112293444779839,0.71221552163477631,0.43232323232323233,0.64164361751365362,0.60965249846018543,0.5706479060236167,0.82599258795594066,0.6496081361209266,0.27948557715780298,0.56623493660354052,"2006Network utilisation"]
[null,null,null,"Network utilisation","2007",0.50037230081906181,0.49609689149083225,0.52184530541876395,0.35528354892113556,0.4784062221620406,0.72787592823895264,0.68824821299019401,0.55757575757575761,0.65215262437243271,0.62390397278210974,0.61543195486205349,0.80338686388401737,0.66216715439587615,0.29299773321708805,0.56969603365216537,"2007Network utilisation"]
[null,null,null,"Network utilisation","2008",0.49406528189910981,0.48862206407358333,0.5113063925706467,0.32456279112797276,0.47801567491909708,0.75564121950905316,0.71391827491400683,0.51962616822429908,0.66942433655809008,0.6509618501401877,0.63952358494383532,0.82879379204362336,0.69312651788465274,0.30058772101133391,0.57629826212996371,"2008Network utilisation"]
[null,null,null,"Network utilisation","2009",0.51797505502567864,0.46288124959533833,0.5444586287522386,0.3291723603283101,0.49992431022805955,0.76783202187571009,0.74555131428465116,0.45217391304347826,0.66490547859163307,0.67501506691930957,0.67782795322578671,0.87075354303491193,0.73381613382463051,0.31150912220309807,0.58955686792377382,"2009Network utilisation"]
[null,null,null,"Network utilisation","2010",0.49303008070432869,0.41764047819408273,0.52065165792520651,0.30546469166736379,0.49550305650863624,0.69037363683544173,0.69701446419517155,0.45217391304347826,0.6247916398149892,0.58592202864154375,0.64951405775543181,0.82775060282466417,0.70574903485221141,0.31343516351118761,0.55564389331955266,"2010Network utilisation"]
[null,null,null,"Network utilisation","2011",0.4908321579689704,0.41873320873080028,0.54052358485785146,0.29051348942375832,0.46420190471867467,0.64722818317608288,0.69436661641682063,0.36,0.58198639536939223,0.61154932812573926,0.63391967575487984,0.80420766881574479,0.66604700606821687,0.3031958003169572,0.53623607283884922,"2011Network utilisation"]
[null,null,null,"Network utilisation","2012",0.45486600846262343,0.3506145422276622,0.43200207983923422,0.26061742313573227,0.44901874225708871,0.6413659185878644,0.58937779919518174,0.34962962962962962,0.56612300459582365,0.54067688731018615,0.56319290465213501,0.7451365048226255,0.60493533617233919,0.26974614243323441,0.48695020880866863,"2012Network utilisation"]
[null,null,null,"Network utilisation","2013",0.45652173913043476,0.34453523718172302,0.46745068544180995,0.27098473316935551,0.4380099427516958,0.64121183483405653,0.58746855021735322,0.36296296296296299,0.57006946328130437,0.56267281135578828,0.61292873774084977,0.76559274319674697,0.64106613007855429,0.27627514326647562,0.49983933675779368,"2013Network utilisation"]
[null,null,null,"Network utilisation","2014",0.45905277401894451,0.29683704295929286,0.39562826697371478,0.19466092405147223,0.42227645108577355,0.5548787033626269,0.59469947328395489,0.36792318377481187,0.61806166903926263,0.54890516113056709,0.63380420684243755,0.7414514410756331,0.6636483187193476,0.23891717107359031,0.48076748481367365,"2014Network utilisation"]
[null,null,null,"Network utilisation","2015",0.44277131258457381,0.29465123549563488,0.4000302736743036,0.17990463554482405,0.39244527771658838,0.56990420234444439,0.52880823034087765,0.36896702023703704,0.5353930077540241,0.47466272449405833,0.52554990680067004,0.71721787270241533,0.57093558680739354,0.23991700595051674,0.44579702088909723,"2015Network utilisation"]
[null,null,null,"Network utilisation",2016,0.4621109607577808,0.321426002108534,0.43908450504879171,0.18698284583697636,0.40949180085455511,0.52150141164366992,0.54572913852909433,0.34785171903703704,0.54211997590468108,0.49585884047533307,0.57222994048017872,0.74438118070122861,0.64259559771015218,0.23412466315172817,0.4618206130171244,"2016Network utilisation"]
[null,null,null,"Network utilisation",2017,0.46617548559946415,0.35935790210199658,0.4792797500879854,0.19896528438301411,0.42825344285941042,0.53271732227158342,0.57050517266598322,0.34438916688888888,0.49467325135459461,0.51006470165348672,0.57896172640974786,0.72582124201973297,0.61762918838421443,0.25377078115682766,0.46861174413120932,"2017Network utilisation"]
[null,null,null,"Network utilisation",2018,0.44991399966510381,0.33296588535623112,0.45107051353685768,0.18886408165125074,0.42038193688415471,0.55985899204109724,0.54484996761409754,0.38783658021156742,0.54641018754428161,0.50720802927415987,0.58993745760384242,0.76431406006669178,0.64086493309203529,0.31523500810372773,0.47855083090322131,"2018Network utilisation"]
[null,null,null,"Regulatory service life - zone substations and transformers","2006",20.900000000000002,21.472843078221299,12.691210601167995,30.763218904193501,21.624376140335201,19.350000000000001,25.168457137265499,25.7556483091102,28,26.456205375696101,27.499999999999996,31.831953092491897,36,23.3050152594836,25.058494849854664,"2006Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2007",20.900000000000002,20.076996884908798,1.4978838790364932,26.7363067697185,19.395173579426,19.499999999999996,25.506268117507201,24.784201830629399,28,26.611241055298201,29.549999999999997,30.509505536251798,36,23.556983688814899,23.758897238685091,"2007Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2008",20.900000000000002,18.604295616285299,2.6097504689490947,27.088335941574499,17.918158371411103,20.900000000000002,25.736673524593101,25.7244143005998,28,26.772035612117502,28.82,29.187773747379499,36,24.444817378646601,23.764732497254034,"2008Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2009",20.900000000000002,16.645914534083804,3.4972334350227001,27.642259886039501,16.9819045554121,16.499999999999996,25.852099304876798,26.001251795798701,28,26.944821071296101,27.89,27.865196474646897,36,17.670241212451799,22.742208733544885,"2009Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2010",20.900000000000002,13.358008194559694,4.0132294842612026,27.6609910342166,15.528937567478003,18,27.033546397775702,26.660012218199398,28,27.130220872435203,29.749999999999996,26.540600501324597,36,31.704350771808699,23.73427836014708,"2010Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2011",20.900000000000002,11.873543673064297,5.1678972189360977,28.221706286236401,14.422106731628105,16.919256530690802,27.020756300263599,26.013664514804599,28,27.322158988091001,23.910000000000004,25.2141602418208,36,29.601740638466801,22.899070794571607,"2011Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2012",20.900000000000002,10.778236864610996,5.7437610209429977,28.553855053102101,13.525138964574204,15.299999999999997,26.028471193096099,26.695338245608298,28,26.431819466728701,34.200000000000003,24.520763071274899,36,28.621381762537599,23.235626117319704,"2012Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2013",20.900000000000002,10.435993243101201,5.977938958700598,30.105058546855499,12.839905829577305,13.699999999999996,26.0194500847048,27.032948151795502,28,26.250069616246201,20.940000000000005,23.974784427921797,36,9.3966791537657031,20.826630572333475,"2013Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2014",23.5,11.586664785420105,5.9364594200882976,20.849863971551699,12.824230326552303,12.700000000000003,25.987539950928198,26.390482904766998,26.4,26.3604251007628,31.149000000000001,23.971944192263098,36,31.2445574397671,22.492940578007186,"2014Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers","2015",24.972993150000001,12.268571890000004,5.5357568374758017,24.1843593250982,12.19164894,17.600000000000001,27.326727006062601,26.446960230000002,35.280999999999999,26.504323790000001,30.63,24.056203979999999,36,34.089387846944099,24.077709499684335,"2015Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers",2016,32,12.42080627,5.6296039500000035,24.221486809999998,12.64920978,15,18.236498537204501,27,36.560283687943254,26,10.469999999999999,24,36,34.381634065466699,22.469251650043883,"2016Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers",2017,30,12.863679819999994,6.5069865100000044,24.92746262,13,12.400000000000002,19.2697436057544,26.475975130000002,37.560283687943254,28,23.634609229999999,25,37,32.057503251543899,23.478303132517254,"2017Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - zone substations and transformers",2018,32.700000000000003,13.439999999999998,7.2396839819080014,25.452000000000002,13.782889956220203,12.2,19.27,11.536469064507202,38.406451612903226,29.299999999999997,25.127140794796297,25.9,37,33,23.168188243595353,"2018Regulatory service life - zone substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2006",39.4,23.055568641459704,7.3622086655798,21.4931203862281,13.714254033702801,20.400000000000002,25.168457137265499,19.620050660460802,23,26.456205375696101,20.889999999999997,31.831953092491897,14.097669102585701,31.747366611381498,22.731203836203708,"2006Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2007",39.4,21.1503681609185,1.5386743691762987,21.989545276826799,13.087016127064601,21.000000000000004,25.506268117507201,20.037835631292701,23,26.611241055298201,20.59,30.509505536251798,14.097669102585701,32.518500705387993,22.216901720164987,"2007Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2008",39.4,19.175180447510602,2.7485204317141978,22.4664777886358,12.501440261362301,19.3,25.736673524593101,20.483059723509001,23,26.772035612117502,21.640000000000004,29.187773747379499,14.097669102585701,0,19.750630759957694,"2008Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2009",39.4,16.927441482739997,3.8983102116870967,23.068688791904901,11.884181623959002,18.700000000000003,25.852099304876798,20.572544919795099,23,26.944821071296101,21.55,27.865196474646897,14.097669102585701,0,19.554353784535117,"2009Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2010",39.4,14.0527483159414,7.5358402996474041,23.6414470033478,11.378732727336203,17.7,27.033546397775702,20.567878746108601,23,27.130220872435203,21.13,26.540600501324597,14.097669102585701,16.413966465143798,20.687332173689033,"2010Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2011",39.4,12.833349187718497,5.491731223575897,24.193101490112198,11.049802241404702,21.232543549436198,27.020756300263599,20.512442386000501,23,27.322158988091001,19.670000000000002,25.2141602418208,14.097669102585701,16.442764559791495,20.53431994791433,"2011Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2012",39.4,11.7966484597302,6.3430652109706003,24.7304779883851,10.893215334800601,15.799999999999997,26.028471193096099,20.799044453827399,23,26.431819466728701,19.23,24.520763071274899,14.097669102585701,18.382379394308796,20.103825262550576,"2012Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2013",39.4,11.612772346510198,6.5941000318590994,25.570920660801601,10.739145354366102,15.7,26.0194500847048,21.237146733496399,23,26.250069616246201,18.029999999999998,23.974784427921797,14.097669102585701,19.061557527453097,20.091972563281786,"2013Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2014",39.4,12.753878001123297,7.0430877632350999,22.698834459867001,10.0035268638483,15.299999999999997,25.984048127055399,21.545217398298998,26.1,26.3604251007628,18.602,23.971944192263098,14.097669102585701,19.554817554920298,20.243960611711429,"2014Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers","2015",24.524043639999995,13.07432816,7.6293630276258995,23.103745461599399,10.810792699999997,15.600000000000001,27.290843661199698,21.822799570000001,26.701000000000004,26.504323790000001,17.809999999999995,24.056203979999999,14.097669102585701,19.228072120038298,19.446656086646357,"2015Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers",2016,25,13.489269360000002,8.1062033899999975,23.196553869999999,10.935935110000003,15,24.211061489752598,22,24.782204978894704,26,18.040000000000003,24,14.097669102585701,17.840906986783896,19.049986020572636,"2016Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers",2017,25,14.122064090000002,8.6178235199999946,23.51433377,11,15.099999999999998,25.309289020692699,22.318604260000001,25.406070465771002,28,26.133737879999998,25,12.600000000000001,16.929325537558096,19.9322320388587,"2017Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - distribution substations and transformers",2018,25.354910279999999,14.930000000000003,8.9013178082085034,23.934000000000001,11.558437143096601,15,25.73,16.7442880598763,25.675977982174004,29.299999999999997,26.690792965959204,25.9,12.600000000000001,21,20.237123159951043,"2018Regulatory service life - distribution substations and transformers"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2006",42.2,14.464569318083605,12.4362356745592,27.740623392230098,24.018120101568599,25.449999999999996,33.431695591674099,18.730206394115999,24,26.456205375696101,31.94,31.831953092491897,14.097669102585701,22.034606754657098,24.916563199833032,"2006Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2007",42.2,13.7894889011516,2.5008584873686956,28.312336380175601,20.894755562065999,25.7,34.068371082776999,18.8363084674967,24,26.611241055298201,31.150000000000002,30.509505536251798,14.097669102585701,21.602166237932899,23.876621486650301,"2007Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2008",42.2,13.149163566653201,4.579430694927197,28.823347728903499,18.871860395585699,25.4,34.583608739025195,18.877852221765099,24,26.772035612117502,31.62,29.187773747379499,14.097669102585701,21.233744554830999,23.814034740269541,"2008Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2009",42.2,12.723862976044998,6.1410802883978022,29.387997972713698,17.071727162852,24.999999999999996,35.141620088971798,18.902228764651699,24,26.944821071296101,31.479999999999997,27.865196474646897,14.097669102585701,21.164948457476797,23.722939454259823,"2009Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2010",42.2,13.472644317634597,7.2582266164879954,29.9352415739219,15.3550130022488,24.900000000000002,37.814717741373997,18.825031491480601,24,27.130220872435203,28.21,26.540600501324597,14.097669102585701,22.061507108811796,23.700062309164654,"2010Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2011",42.2,12.685909326870906,7.3400317384665996,30.404243698334799,14.112687573332497,15.352367822217097,38.474547304610802,18.902704594791398,24,27.322158988091001,31.72,25.2141602418208,14.097669102585701,22.050819907419097,23.134092878467197,"2011Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2012",42.2,11.9426222624434,8.2078020843179971,30.8476268523121,13.381910249692098,23.000000000000004,38.436845218676197,19.306423545686101,24,26.431819466728701,29.15,24.520763071274899,14.097669102585701,21.796735010856096,23.380015490326663,"2012Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2013",42.2,11.541685656022693,8.2662038880336013,31.605301870633799,12.675811141031797,23.000000000000004,38.884687902993399,19.699723908332,24,26.250069616246201,31.880000000000003,23.974784427921797,14.097669102585701,20.295656827500697,23.455113881521552,"2013Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2014",41.6,11.8262215952387,8.6158196606932052,39.159128843741001,11.786143046875502,22.799999999999997,39.4626588818832,20.030485746838202,30.4,26.3604251007628,28.126999999999999,23.971944192263098,14.097669102585701,14.906943979317397,23.796031439299917,"2014Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv","2015",33.776354550000001,12.032116170000002,12.379616597799405,41.395644063692004,12.198497099999997,22.300000000000004,39.805620737901201,20.485179349999999,29.412999999999997,26.504323790000001,29.619999999999997,24.056203979999999,14.097669102585701,25.536221609734898,24.542889075122378,"2015Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv",2016,36.106420999999997,12.53209305,12.176986320000005,41.994774079999999,12.036004580000004,22,42.975662330345202,21,30.7812049256124,26,35.209999999999994,24,14.097669102585701,25.540042911752998,25.460775592878303,{"$f":"E264&D264","v":"2016Regulatory service life - overhead lines less than 33Kv"}]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv",2017,38,13.035975030000003,12.631882090000005,42.687483540000002,12,22,43.441493037522399,20.9243305,34.077219505799597,28,26.133737879999998,25,12.600000000000001,25.471185813729999,25.428807671218006,"2017Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Regulatory service life - overhead lines less than 33Kv",2018,40.396705243,13.450000000000003,12.9058042702286,43.521999999999998,11.945603803496802,20.799999999999997,44.01,13.1119716553562,34.223819066124292,29.299999999999997,26.690792965959204,25.9,12.600000000000001,28,25.489764071726075,"2018Regulatory service life - overhead lines less than 33Kv"]
[null,null,null,"Return on assets, including incentive scheme penalties or rewards","2014",5.2455931161805469E-2,7.3311206011255708E-2,8.2275905690078519E-2,9.013443264529418E-2,5.397002784547273E-2,6.9280643792257082E-2,0.10642930847623225,6.9591234169082278E-2,7.321930991992763E-2,6.7544924327159958E-2,8.8319070368658395E-2,8.4699257636046105E-2,6.7833914319253938E-2,null,null,"2014Return on assets, including incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, including incentive scheme penalties or rewards","2015",8.2552412084012344E-2,6.1128404625309045E-2,8.6804383146315889E-2,9.7455547240362275E-2,8.0537944649781867E-2,8.7519460532321472E-2,0.11494084509556537,9.3535140002097811E-2,9.3427150419146246E-2,7.9588364545711401E-2,9.7457340799451161E-2,8.9619863678734604E-2,7.2323093583799958E-2,null,null,"2015Return on assets, including incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, including incentive scheme penalties or rewards",2016,8.9924680882592145E-2,3.2555704844520743E-2,5.3545036943937502E-2,3.386578678926204E-2,7.6985198374023039E-2,6.2907783354763033E-2,6.4671472305140823E-2,9.8193601780374978E-2,4.5667691102743525E-2,5.6573290353629464E-2,7.3462066786203595E-2,6.9326623809406018E-2,4.1363986845298281E-2,null,null,"2016Return on assets, including incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, including incentive scheme penalties or rewards",2017,9.727570292342326E-2,3.6369835726797563E-2,5.2823928149741906E-2,4.2823325330819811E-2,7.144988349642209E-2,7.3523404307194756E-2,5.5057277655488984E-2,7.5719624738154565E-2,6.6496368636379602E-2,5.7104076260375669E-2,8.5004225645307935E-2,6.5164558929622224E-2,6.728189801084368E-2,null,null,"2017Return on assets, including incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, including incentive scheme penalties or rewards",2018,5.9390049209781762E-2,3.8618645207755341E-2,5.5166605900596688E-2,3.7557917584040458E-2,5.7895224507223196E-2,5.1497015238503127E-2,5.9137225682613412E-2,4.6055909577727941E-2,5.2872117669971623E-2,6.064831686506314E-2,6.0198878258846657E-2,5.4631937421912864E-2,7.4845450851388953E-2,null,null,"2018Return on assets, including incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, excluding incentive scheme penalties or rewards","2014",5.2455931161805469E-2,7.3054216941399019E-2,8.0981965803466838E-2,9.0045861813550954E-2,5.3940109258764732E-2,6.9089176504174052E-2,0.10104617120632116,6.9591234169082278E-2,6.4581810458778852E-2,7.1606304269828641E-2,6.9064861133865244E-2,7.9682292753157899E-2,7.7547499488354515E-2,null,null,"2014Return on assets, excluding incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, excluding incentive scheme penalties or rewards","2015",8.2552412084012344E-2,5.5207342832723286E-2,7.1936191985282907E-2,9.737171573249373E-2,7.744488597559232E-2,8.4331035507922231E-2,0.11118254269797428,9.3535140002097811E-2,8.8375240681101794E-2,8.2984239265659454E-2,8.4187664533746667E-2,8.8467607716533905E-2,8.3525154397227602E-2,null,null,"2015Return on assets, excluding incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, excluding incentive scheme penalties or rewards",2016,8.9924680882592145E-2,2.6942205166642148E-2,5.023212066890774E-2,3.3780519987852517E-2,7.5815486845027841E-2,5.7211466832725356E-2,6.4645269558014293E-2,9.9796675475141136E-2,3.9311843632934634E-2,5.8903257425682698E-2,6.1364868929207637E-2,7.1174003457603066E-2,4.757425588267334E-2,null,null,"2016Return on assets, excluding incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, excluding incentive scheme penalties or rewards",2017,9.727570292342326E-2,3.205408905828952E-2,4.8407827103601135E-2,4.2738926876174622E-2,6.5966753197911537E-2,6.6856900693376339E-2,5.1988490829807055E-2,7.058201692457787E-2,5.4500284467933022E-2,5.8568933109541976E-2,7.7612635344402339E-2,5.7741129381903705E-2,6.4140025096994124E-2,null,null,"2017Return on assets, excluding incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, excluding incentive scheme penalties or rewards",2018,5.976629972589536E-2,3.5623420851988982E-2,5.9097811678935151E-2,3.7078663687312878E-2,5.5606988762471436E-2,4.261671339326803E-2,5.2901356917056996E-2,3.788489044394288E-2,5.2289719989160335E-2,5.9397573725192186E-2,6.274711316009729E-2,4.9658760370063296E-2,6.7155456297426225E-2,null,null,"2018Return on assets, excluding incentive scheme penalties or rewards"]
[null,null,null,"Return on assets, real pre-tax WACC","2014",6.9104413904183995E-2,8.1323549999999994E-2,8.1497310000000003E-2,8.0747070000000004E-2,8.0174019999999999E-2,7.8887440000000003E-2,8.9765134546147998E-2,6.5541589999999997E-2,7.8036889999999998E-2,7.8647579999999995E-2,8.7011430000000001E-2,7.7571100000000004E-2,7.9141470216966006E-2,null,null,"2014Return on assets, real pre-tax WACC"]
[null,null,null,"Return on assets, real pre-tax WACC","2015",4.6123466378985997E-2,4.6833121443930002E-2,4.8207460000000001E-2,4.7339601303865997E-2,8.0174019999999999E-2,7.8887440000000003E-2,8.9765134546147998E-2,6.5541589999999997E-2,7.8036889999999998E-2,7.8647579999999995E-2,8.7011430000000001E-2,7.7571100000000004E-2,7.9141470216966006E-2,null,null,"2015Return on assets, real pre-tax WACC"]
[null,null,null,"Return on assets, real pre-tax WACC",2016,4.5140152236492002E-2,4.6214579624192002E-2,4.7580409999999997E-2,4.6712547347322997E-2,3.9685129524839997E-2,3.9444830159523998E-2,4.3476319999999999E-2,6.5541589999999997E-2,4.5338770460766002E-2,4.4198978985960001E-2,4.6963445562191002E-2,4.3201557994291997E-2,4.7921268909003001E-2,null,null,"2016Return on assets, real pre-tax WACC"]
[null,null,null,"Return on assets, real pre-tax WACC",2017,4.4780364263113E-2,4.5340135962489002E-2,4.7580409999999997E-2,4.5853882535440003E-2,3.998734412978E-2,3.9747044764464001E-2,4.364842E-2,6.5541589999999997E-2,4.4884194435220001E-2,4.3626523697706997E-2,4.6365388308846997E-2,4.2629102706039E-2,4.7286110196271998E-2,null,null,"2017Return on assets, real pre-tax WACC"]
[null,null,null,"Return on assets, real pre-tax WACC",2018,4.4151741809216001E-2,4.4439336152588001E-2,4.7580409999999997E-2,4.4984266861018002E-2,4.0044886175869002E-2,3.9804586810553003E-2,4.3548499999999997E-2,4.1857690545670997E-2,4.4635078632446E-2,4.3129433734382001E-2,4.5849482267400002E-2,4.2132012742713998E-2,4.6714900529443E-2,null,null,"2018Return on assets, real pre-tax WACC"]

{"sheet":"Introduction","index":2,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[[9,2,9,15],[11,2,15,15],[19,2,19,15],[16,2,16,15]]}
[]
[null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,"Performance Data"]
[]
[]
[null,"Introduction"]
[]
[]
[]
[null,null,"This workbook contains performance data for the electricity distribution businesses regulated by the AER. Charts and data are presented for a range of financial and network performance measures.  "]
[null,null,"Interpretation"]
[null,null,"The data covers the regulatory years from 2006 to 2018. It is reported on an end of year basis. Victorian distribution businesses report on a calendar year basis, and so is for the year ending 31 December. All other distribution businesses report on a financial year basis, so refers to data collected for the year ending 30 June. \n\nAll financial values have been converted to June 2018 dollars.\n\nAny changes in service classification between regulatory periods have not been adjusted for in the data contained in this report."]
[]
[]
[]
[]
[null,null,"These data series are provided to facilitate general stakeholder engagement in the AER's regulatory processes. The data is subject to revisions, arising from changes from improved data collation, or regulatory updates that apply from time to time. Information to aid interpretation of the data is available with the businesses RIN responses, and AER Guidelines and Explanatory material associated with our models and data collections - available on the AER website."]
[]
[null,null,"Sources"]
[null,null,"Data is classified as actual or forecast data. \n\nActual data is generally sourced from individual annual RIN responses, including economic benchmarking and category analysis RINs, or historical data provided at the time of regulatory determinations. The RIN responses of the distribution businesses are available on the AER website.\n\nForecast data is generally sourced from the final regulatory determinations made by the AER for each of the businesses, updated for decisions by the Australian Competition Tribunal, and other allowed adjustments. \n\nData sources are listed in each of the worksheets."]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Publication date",null,"Data range/updates"]
[null,null,2,"Aug 2019",null,"Financial years",null,"2005-06 to 2017-18",null,null,"Return on assets included"]
[null,null,null,null,null,"Calendar years",null,"2006 to 2018"]
[null,null,1,"Nov 2018",null,"Financial years",null,"2005-06 to 2016-17"]
[null,null,null,null,null,"Calendar years",null,"2006 to 2017"]

{"sheet":"Contents","index":3,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,1,2,11],[3,1,3,11]]}
[]
[]
[null,"Electricity Distribution Network Service Provider"]
[null,"Performance Data"]
[]
[]
[null,null,"Contents"]
[]
[null,null,"A. Dashboard"]
[null,null,"1. Revenue"]
[null,null,"2. Regulated asset base"]
[null,null,"3. Capital expenditure"]
[null,null,"4. Operating expenditure"]
[null,null,"5. Network reliability - outage duration"]
[null,null,"6. Network reliability - outage frequency"]
[null,null,"7. Energy delivered"]
[null,null,"8. Customer numbers"]
[null,null,"9. Circuit length"]
[null,null,"10. Utilisation"]
[null,null,"11. Regulatory service life"]
[null,null,"12. Return on assets"]

{"sheet":"Dashboard","index":4,"n_rows":132,"n_cols":23,"rows_kept":132,"cut":false,"hidden":false,"merged":[[2,5,2,9]]}
[]
[]
[null,null,null,null,null,"DNSP Total"]
[]
[]
[null,null,null,null,null,null,"Summary statistics"]
[]
[]
[null,null,null,null,null,null,null,"2018 value","5 year trend"]
[null,null,null,null,null,null,"Target Revenue",{"$f":"\"$\"&TEXT(Calculations!Q10,\"#,##0\")&\"m\"","v":"$9,680m"}]
[null,null,null,null,null,null,"Actual Revenue",{"$f":"\"$\"&TEXT(Calculations!Q11,\"#,##0\")&\"m\"","v":"$9,762m"}]
[null,null,null,null,null,null,"Forecast RAB",{"$f":"\"$\"&TEXT(Calculations!Q12,\"#,##0\")&\"m\"","v":"$76,188m"}]
[null,null,null,null,null,null,"Actual RAB",{"$f":"\"$\"&TEXT(Calculations!Q13,\"#,##0\")&\"m\"","v":"$73,003m"}]
[null,null,null,null,null,null,"Forecast Capex",{"$f":"\"$\"&TEXT(Calculations!Q14,\"#,##0\")&\"m\"","v":"$4,426m"}]
[null,null,null,null,null,null,"Actual Capex",{"$f":"\"$\"&TEXT(Calculations!Q15,\"#,##0\")&\"m\"","v":"$4,000m"}]
[null,null,null,null,null,null,"Forecast Opex",{"$f":"\"$\"&TEXT(Calculations!Q16,\"#,##0\")&\"m\"","v":"$3,103m"}]
[null,null,null,null,null,null,"Actual Opex",{"$f":"\"$\"&TEXT(Calculations!Q17,\"#,##0\")&\"m\"","v":"$3,008m"}]
[null,null,null,null,null,null,"Average Outage Duration (per customer)",{"$f":"TEXT(Calculations!Q18,\"0\")&\" minutes\"","v":"110 minutes"}]
[null,null,null,null,null,null,"Outage Frequency per customer",{"$f":"TEXT(Calculations!Q19,\"0.00\")","v":"1.10"}]
[null,null,null,null,null,null,"Forecast energy delivered",{"$f":"TEXT(Calculations!Q20,\"#,##0\")&\"GWh\"","v":"146,907GWh"}]
[null,null,null,null,null,null,"Actual energy delivered",{"$f":"TEXT(Calculations!Q21,\"0,00\")&\"GWh\"","v":"144,126GWh"}]
[null,null,null,null,null,null,"Customer numbers",{"$f":"TEXT(Calculations!Q22,\"0,00\")&\",000\"","v":"10,287,000"}]
[null,null,null,null,null,null,"Circuit length",{"$f":"TEXT(Calculations!Q23,\"0,00\")&\"km\"","v":"747,359km"}]
[null,null,null,null,null,null,"Circuit length - overhead",{"$f":"TEXT(Calculations!Q24,\"0,00\")&\"km\"","v":"633,536km"}]
[null,null,null,null,null,null,"Circuit length - underground",{"$f":"TEXT(Calculations!Q25,\"0,00\")&\"km\"","v":"113,823km"}]
[null,null,null,null,null,null,"Network utilisation",{"$f":"TEXT(Calculations!Q26,\"0.00\")","v":"0.48"}]
[null,null,null,null,null,null,"Reg Service Life- Overhead lines less than 33kV",{"$f":"TEXT(Calculations!Q27,\"0\")","v":"25"}]
[null,null,null,null,null,null,"Reg Service Life- distribution substations and transformers",{"$f":"TEXT(Calculations!Q28,\"0\")","v":"20"}]
[null,null,null,null,null,null,"Reg Service Life- zone substations and transformers",{"$f":"TEXT(Calculations!Q29,\"0\")","v":"23"}]
[null,null,null,null,null,null,"Return on assets, including incentive scheme penalties or rewards",{"$f":"TEXT(Calculations!Q30,\"0.00\")","v":"0.00"}]
[null,null,null,null,null,null,"Return on assets, excluding incentive scheme penalties or rewards",{"$f":"TEXT(Calculations!Q31,\"0.00\")","v":"0.00"}]
[null,null,null,null,null,null,"Return on assets, real pre-tax WACC",{"$f":"TEXT(Calculations!Q32,\"0.00\")","v":"0.00"}]
[]
[]
[]
[]
[]
[]
[null,null,"Financials"]
[]
[null,null,"Annual revenue",null,null,null,null,"Closing RAB",null,null,null,null,null,null,null,null,null,"Return on Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Dashboard!F3=\"DNSP Total\",\"No data for DNSP Total Return on assets\",IF(F3=\"Power and Water*\", \"No data for \" &F3 &\" return on Assets\",\"\"))","v":"No data for DNSP Total Return on assets"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Performance"]
[]
[null,null,"Opex",null,null,null,null,"Capex",null,null,null,null,null,null,null,null,null,"Energy delivered"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Service Performance"]
[]
[]
[null,null,"Regulatory Service Life",null,null,null,null,"Reliability - outage events",null,null,null,null,null,null,null,null,null,"Reliability - outage duration",null,null,null,null,{"$f":"IF(F3=\"NEM Total\", \"No data for NEM Total of Outage duration\", \"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Network Descriptors"]
[]
[]
[null,null,"Customer Numbers",null,null,null,{"$f":"IF(F3=\"NEM Total\", \"No data for NEM Total of Maximum demand\", \"\")","v":""},"Utilisation",null,null,null,null,null,null,null,null,null,"Circuit Length"]

{"sheet":"1. Revenue","index":5,"n_rows":78,"n_cols":16,"rows_kept":78,"cut":false,"hidden":false,"merged":[[77,1,77,15],[3,1,3,13],[26,1,26,13],[28,1,28,15],[47,1,47,15],[48,1,49,15],[69,1,70,15],[71,1,71,15],[73,1,73,15],[74,1,74,15],[75,1,75,15],[76,1,76,15]]}
[]
[]
[]
[null,"Revenue"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Actual revenues reported by the distribution businesses are for core distribution services - standard control services. Standard control services, which may include network, connection and metering services, make up the bulk of the services provided by distribution businesses and are regulated by the AER.\nTarget revenue is derived from regulatory decisions, but adjusted to present it on a comparable basis to actual revenues. The adjustments include rewards and penalties from incentive schemes, cost pass throughs and other factors that are taken into account in determining the target revenues used to set prices each year."]
[null,"Target Revenue"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",138.42846138184609,144.12612028421867,150.61116888410086,144.15926682615452,165.19110109998942,173.57279632655676,177.7995396173489,188.62389687766472,203.62349494600539,164.4688523778747,133.75460381759805,146.98160715610135,145.00956310764195]
[null,"Ausgrid","NSW",815.72229089224277,878.19519640696194,929.45211842313461,985.70196588435033,1496.5458355551193,1792.3890179834816,2119.2424230083693,2507.106129843748,2366.6325799928309,2075.3879625560162,1529.2474748463578,1652.5804018649289,1604.8728714433473]
[null,"Endeavour Energy","NSW",703.86519854977212,731.16960927167975,756.72337937624889,791.48166008506041,915.66273743725378,1059.6515676753627,1190.8740640414908,1185.4547103536486,1117.0755410850641,1015.2954946269052,817.43095982648947,799.22823693459679,775.25138982831493]
[null,"Essential Energy","NSW",781.62554429431839,810.95734838719397,837.11726285129714,887.87074093181639,1024.3609528108957,1226.0430136009943,1447.417921872237,1615.7847099695873,1536.9129628728977,1370.8595335492703,948.99918146279367,931.9430073764081,934.40197688276487]
[null,"Energex","Qld",836.77325615917709,910.82247561557415,991.51165364265955,1079.2335637920396,1107.9171924491068,1258.9436195666608,1382.4949424151657,1655.8570184035843,1838.2758862305038,2038.1367166234838,1633.1717487202959,1542.2339161021991,1484.9179284022105]
[null,"Ergon Energy","Qld",1004.7935981278139,1034.4248428612721,1076.1129150356176,1072.6079825682139,1107.2007894795306,1256.9396994921578,1353.7708650524717,1517.8323557003503,1721.5184200757412,1945.953590579195,1505.995651361693,1502.0980827980618,1347.6652253976288]
[null,"SA Power Networks","SA",609.54861655452066,624.05475798443479,638.27022291623064,650.97693840541137,663.40681913447929,667.55222174172297,888.98469963219611,912.99972661899722,968.22606120614637,969.03168784817069,711.24239552965821,779.77675215970839,796.04587273447783]
[null,"TasNetworks (D)","Tas",207.21617562729671,223.39826209399268,236.21941494683281,257.13725894744528,270.29138051938116,273.04337948613403,279.88924629009807,307.73757113403735,313.43402632466785,318.89997937020274,312.96898888197819,300.14498027123528,232.91369474136599]
[null,"AusNet (D)","Vic",407.08909973500471,392.75596608882915,408.63482983410211,406.5270160626057,432.24234407486176,491.1480921003257,518.04835574162303,544.79182358332605,612.42493416995671,625.89745890104041,621.93358773275304,655.05322628708711,616.77487353709694]
[null,"CitiPower","Vic",256.73171736826151,240.71233270488889,224.97398987771578,226.37919905871334,238.04243526099341,232.00002012771489,248.84906444473094,260.02400758635019,276.8543728847585,299.58506752077398,289.13481646938743,285.29745937928533,293.35838696368302]
[null,"Jemena Electricity","Vic",182.25563077538871,173.1217710989043,178.88312874099449,189.70323943467599,186.190216482182,210.67846396224246,228.00667855170656,251.27050815347772,270.76331148783169,270.49294052552119,256.08914270609534,259.56900792709826,249.552287005626]
[null,"Powercor Australia","Vic",449.666937919232,458.09819300521764,466.10788533690391,478.05216337538349,489.0127949871648,499.33015594195047,519.38494429072284,556.36684514776528,611.60405740499459,660.58906113590513,633.46909685377159,630.18470654065118,627.25832145042898]
[null,"United Energy","Vic",381.7953344770479,353.97219269329543,361.13875951638317,342.1684355729156,323.47915346564753,350.04573543611264,364.54615173591316,379.92709184366225,391.36645765687189,424.22471906256567,375.80565530047664,396.83326683844439,411.15837963406597]
[null,"Power and Water","NT",104.09904489378627,93.221523904104757,94.88933827482974,101.49807716073649,120.09105913544342,113.58969770278935,115.90595757921179,121.79751156720641,145.46303597466593,152.29560595693411,173.27474776209098,172.79816738003419,161.29361002405048]
[null,"DNSP Total",null,6879.6109067557081,7069.0305924005679,7350.6460676570523,7613.4975081055218,8539.6348118920505,9604.9274811442065,10835.214854273287,12005.573906783404,12374.175142312935,12331.118670633858,9942.5180512714414,10054.722819015842,9680.4743811527042]
[]
[null,"Sources:"]
[null,"Target revenue is sourced from pricing determinations made each year and published on the AER web site. Where pricing determinations are not available (for example, prior to the AER taking on the role of economic regulation of distribution businesses), forecast revenue has been sourced from post tax revenue models determined as part of final regulatory decisions, as made by jurisdictional regulators or the AER, and amended to take into account any updates made after the final decision. \nAER pricing data has been used for the following years:\n2010-2016: Evoenergy, Ausgrid, Endeavour Energy, Essential Energy. 2011-2018: Energex, Ergon Energy, SA Power Networks. 2011-2017:  Ausnet (D), Citipower, Jemena Electricity, Powercor Australia, United Energy. 2012-2018: TasNetworks (D).\n"]
[]
[]
[null,"Actual Revenue"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy*","ACT",148.87185303908828,150.66411004172221,159.08960051230704,147.07743784070524,169.57676395170733,222.24007246347799,225.94791740215314,235.05857798779527,246.21223442640201,197.38836794304819,166.57868260715497,172.69314420528241,133.4751117985281]
[null,"Ausgrid*","NSW",1130.2476155676077,1157.4953838045603,1219.3456348195891,1277.9127160778667,1511.0765058397315,1797.6203197186612,2043.0922462308108,2424.3456071211763,2305.0680080685506,2127.1597608023053,1565.9381911850512,1589.2280959137909,1517.5764021458922]
[null,"Endeavour Energy*","NSW",724.84174568085132,741.62981006390191,815.94918696222874,833.09491125670843,934.44509723722683,1054.1372334302112,1129.2142948877579,1142.0951343246588,1097.9947870072426,1044.6204486428762,878.05203843921061,898.48172113127134,849.43109119174142]
[null,"Essential Energy*","NSW",772.63535478853498,827.51829664142781,866.02943874799428,904.77302937193258,1045.3116942642932,1166.4854288241813,1419.8953778641142,1649.2151593062129,1502.6859357195203,1448.1855223752411,892.21118874810315,975.28221961018107,986.64853093973113]
[null,"Energex","Qld",853.00546885114113,902.40584141894715,958.20116009859987,1119.1382887783836,1188.2716060358819,1195.1003605652256,1339.9421321177763,1515.0990530116351,1738.7013797334257,2017.791840304488,1626.4764002803145,1583.8718724910887,1498.2337916887777]
[null,"Ergon Energy","Qld",922.31078037093755,909.42710723941502,931.60344561224076,969.00609700265591,1021.1276985374546,1180.8398757887676,1297.6842633208632,1476.0701662089048,1657.494393486237,1876.4872865108746,1509.6524269337463,1540.80631886076,1373.1478017095558]
[null,"SA Power Networks","SA",616.48716022355893,626.9985624725482,633.58302028569926,647.17701003473769,662.33469337267252,716.30737922578817,876.85826665643413,907.27350869886027,918.78235059177121,982.46441713646152,708.09188094901253,775.89846053846509,794.67967627943312]
[null,"TasNetworks (D)","Tas",180.05354999159019,188.98137935048587,216.38406648846473,234.0829326941406,263.95548372630736,259.32886397975057,275.37948038504283,295.37381677070869,295.69829992959984,302.74050249194084,320.73108941176429,308.32885809540426,245.14746126644505]
[null,"AusNet (D)","Vic",401.65171102223013,418.47880555622362,417.66645889392908,403.56680417619384,454.86611470014276,477.98635220328953,500.93239728178179,550.35097722675084,621.28960663596627,692.08046649102516,608.78454808287745,661.03982387273061,616.34713300307408]
[null,"CitiPower","Vic",264.61140587188669,265.4985093930236,253.3875778170048,252.78938973966629,255.62020481686221,229.61282616023087,240.61603210152524,256.54234856665011,272.63807364261868,301.52946774450857,289.13823067311569,284.12369693611447,290.59446942042098]
[null,"Jemena Electricity","Vic",201.37742180643735,208.58902415701357,207.69442179714574,215.65001960285065,204.92423363918334,215.62120322464565,222.61810885378392,247.10572767772661,262.1289603163346,271.76726865165767,265.08147739781464,276.90559268937363,250.466150237894]
[null,"Powercor Australia","Vic",517.56316402928871,515.90137079561987,509.35117682591164,521.04423439555524,501.82643502517072,490.07674888401806,520.3203826587627,582.44552523955485,629.74922206476822,688.73657685565945,642.73538297985738,641.17589412239511,631.62484339372395]
[null,"United Energy","Vic",374.46172252274573,379.3532832986233,370.06160126235403,355.73358805996668,354.3253419387886,351.97892390699496,361.14017890165587,374.59023148251106,377.20081641600854,420.56668627856288,386.40536895083494,410.20422694418124,413.53719477034804]
[null,"Power and Water**","NT",104.09904489378627,93.221523904104757,94.88933827482974,101.49807716073649,120.09105913544342,113.58969770278935,115.90595757921179,121.79751156720641,145.46303597466593,152.29560595693411,173.27474776209098,172.79816738003419,161.29361002405048]
[null,"DNSP Total",null,7212.2179986596848,7386.1630081376179,7653.2361283983,7982.5445361921002,8687.7529322208684,9470.9252860780307,10569.547036241675,11777.363345190352,12071.107104013112,12523.814218185584,10033.151654400948,10290.838092791073,9762.203267869616]
[]
[null,"Sources:"]
[]
[null,"Regulatory accounts 2006 to 2010, Annual reporting RIN responses 2011 to 2018"]
[]
[null,"Notes: "]
[null,"Any distribution revenue derived from cross boundary revenue sources has been excluded."]
[null,"Evoenergy operates under an average revenue cap form of control and therefore it does not have a “target revenue”. Rather, it has a target yield. Compliance with this target yield is determined by multiplying individual tariffs by volumes from two years prior to arrive at a notional revenue figure. The notional revenue reported in Evoenergy’s pricing proposal for the purposes of determining compliance is not comparable to the actual revenue reported in its RIN."]
[null,"**Power and Water (NT) 2006-2014: Revenue forecasts are not available for this period. 2015-2018: Intra-period differences in service classifications between forecasts (based on the Utilities Commission of the Northern Territory's service classifications) and actuals (aligned with 2019-24 AER regulated service classification) mean comparisons would be misleading. To ensure the aggregate target revenue data is comparable with the aggregate actual revenue data, the target revenue for PWC has been assumed to match the actual revenue. This data is shaded green is the table."]
[null,"*The actual revenues reported for 2014-15 to 2017-18 for NSW/ACT electricity distributors should be interpreted with caution. The reported revenues for those years were affected by two factors that do not typically occur over a regulatory control period: the transitional decision for 2014-15; and, an amendments to the 2015 final decision on remittal. "]

{"sheet":"2. RAB","index":6,"n_rows":77,"n_cols":16,"rows_kept":77,"cut":false,"hidden":false,"merged":[[76,1,76,15],[74,1,74,15],[75,1,75,15],[3,1,3,13],[26,1,26,13],[28,1,28,15],[48,1,49,15],[70,1,72,15],[69,1,69,15]]}
[]
[]
[]
[null,"Regulated asset base"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The regulated asset base (RAB) represents the value of the distribution networks' assets used to provide the core services regulated by the AER, at a given point in time. The value changes each year due to capital expenditures, depreciation, and disposal of assets."]
[null,"Forecast RAB"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",726.18259548973253,727.76575946304729,720.48665436146473,718.45838639609826,769.48007774814391,803.24921364953502,833.16958084256726,853.10497488444366,868.42081162878162,935.12758309103242,941.78613382760932,952.83786951097704,953.46363486608061]
[null,"Ausgrid","NSW",6707.3882939295563,7158.4823022076316,7595.3948445205442,8042.4251331612058,11527.914564306177,12938.639179820213,14531.606369052888,16088.700474910205,17557.329280743383,15483.482621218576,15639.200572956093,15778.819398317361,15886.856044742402]
[null,"Endeavour Energy","NSW",3819.4443087358545,4083.3621228030834,4346.7320037892187,4548.910859302704,4910.0525782365439,5414.9666380136059,5829.7759821412856,6182.0146386906317,6510.5897179123212,6236.7055307629835,6378.0502765157698,6450.3039832434724,6509.9922283537044]
[null,"Essential Energy","NSW",3788.3276257167417,4014.4563685768376,4253.2889892219764,4502.6562924210948,5834.6049242827257,6430.4635533919572,7079.6980681434716,7698.819858236222,8308.152965691148,7540.8291121092789,7780.9680859244054,7989.2944827399469,8175.3969066502477]
[null,"Energex","Qld",6704.8743705042079,7415.7215718217103,8131.0500793728925,8807.3071981991761,8190.215219228925,10348.280319264039,11407.40755961134,12410.706383047489,13343.921986084724,14324.981300704399,11981.688306226954,12200.751888043726,12353.68969196173]
[null,"Ergon Energy","Qld",6312.4039441317254,6958.4337979254797,7669.7233383477005,8406.4600521722168,9162.076926908112,9281.6908454956611,10062.35430493403,10859.684410415824,11677.772554234491,12597.522984202611,10637.697104473455,10877.782680021095,11066.501324800578]
[null,"SA Power Networks","SA",3416.1409397928032,3413.3725921916748,3399.5308541860313,3396.7625065849024,3409.2200707899815,3595.9693032547434,3808.0339765687495,3957.5140874754952,4092.2655067275527,4207.505467650989,4169.5132587423132,4283.3126254839462,4377.5702926925287]
[null,"TasNetworks (D)","Tas",1190.2420053305038,1263.7456279316955,1323.5678993064903,1385.2076189949914,1440.0809440830149,1486.1357124484382,1523.8742543508495,1653.7801040602535,1676.948246340319,1695.5885251061356,1715.1180264579391,1735.4309998158521,1684.1691072673148]
[null,"AusNet (D)","Vic",1915.159592781629,1973.1947319568299,2025.1874716537411,2082.2389644022437,2141.257750004143,2609.8692876831915,2829.1624472048893,3043.5292568044301,3248.8654268093824,3447.2434367210321,3744.8492825452267,3996.6355454257578,4190.935403505352]
[null,"CitiPower","Vic",1436.2643038976469,1474.7670354569811,1511.3024741629188,1566.3866740580247,1597.5823178761714,1601.2201118242981,1694.5580074271013,1800.6308012241022,1899.3452395637125,1993.7433502087488,1904.3019086368415,2001.5825330043685,2070.8947592048385]
[null,"Jemena Electricity","Vic",827.10612393518738,830.61914688768138,836.80206728407074,834.55373259447458,841.29873666326307,948.90285652901832,995.3467077473955,1036.4473947085162,1078.0089797811409,1108.2593897160364,1298.4883397395358,1406.5802343948988,1475.1018124373124]
[null,"Powercor Australia","Vic",2348.5261042012885,2430.3092785353488,2516.308080412402,2595.561878220667,2676.3614061280286,2755.4531566868309,2919.2652113952277,3080.9959716069475,3249.5016321545259,3410.0751122596585,3620.1262511065138,3842.5692552960727,4080.0362096694566]
[null,"United Energy","Vic",1726.7210416098508,1728.2667717089482,1726.580520691751,1753.9820997212043,1804.0075465647187,1723.8885605769437,1832.539058386611,1896.9887481040914,1937.6325947502764,1972.7042756977955,2254.0708752925134,2348.3854670241385,2404.8716249837271]
[null,"Power and Water*","NT",481.223094122904,495.7436737528588,531.65814684089116,580.11173037240837,645.03313766336771,717.95367850845571,772.58714506688113,858.07721850926976,919.43921530266277,954.13003155967942,974.09596819895125,967.77701990127935,958.96125889975929]
[null,"DNSP Total",null,41400.00434417963,43968.240781219814,46587.613424152099,49221.023126601409,54949.186200483324,60656.682417146927,66119.378672873281,71420.994322677914,76368.194157724414,75907.89872100894,73039.954390644125,74832.063982222884,76188.440300035028]
[]
[null,"Sources:"]
[null,"Forecast closing RAB is sourced from post tax revenue models developed as part of final regulatory decisions, as made by the AER or jurisdictional regulators, and amended to take into account any updates made after the final decision."]
[]
[]
[null,"Actual RAB"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",713.51706334488085,717.35436964350322,726.7965310964762,725.91263243497576,666.30765883383458,698.8434126326398,717.67839761274536,728.50181619047464,744.93218302049809,764.74188128411913,767.48832602988978,763.77932335361288,774.71358484419079]
[null,"Ausgrid","NSW",6590.0248615879436,7285.4188876117414,8043.6969816870178,8847.3897124145697,11386.126181576803,12824.089333811888,14263.859922609938,15129.500981419242,15346.881978593601,15389.328428497292,15161.250742101382,15056.850784032977,15125.194222189959]
[null,"Endeavour Energy","NSW",3629.5754974697193,3911.7890735421443,4150.6423445107994,4473.8789800830627,4691.9289376140705,5027.3808949450495,5498.9045602462475,5883.0909954812896,5995.2207748439014,6178.7616137441646,6174.2376505875263,6132.5170693309656,6255.4948020919273]
[null,"Essential Energy","NSW",3915.8436823949787,4305.6145501238934,4734.9149456352216,5237.0448714009044,5738.9294554109019,6228.0641016246382,6775.2690508093237,7158.8624667278855,7276.5801216773298,7501.326524363024,7628.6587770826518,7724.7550562612623,7798.4238115115168]
[null,"Energex","Qld",6638.0606047697256,7258.3802486290715,7774.0564935531938,8445.8611907858722,9284.3244787561762,10114.465136861734,10843.843002903079,11474.648636171994,11911.218459902155,11748.963374076628,11935.244726472112,12080.005488535693,12176.863942138358]
[null,"Ergon Energy**","Qld",6193.9999196527906,6800.1619741928807,7288.2727558339066,7834.7456857977877,8436.546121356836,8963.3399757449697,9410.5182985927331,9912.7405008818514,10273.446422650042,10382.373866384265,10558.35538102168,10679.678390404591,10786.368489422]
[null,"SA Power Networks","SA",3595.9271572016055,3560.0661493194743,3511.71224411304,3510.2382972381929,3422.2865920417071,3536.6966239193875,3696.2988758612123,3840.9540274963679,3915.3436175187312,3973.3003242782625,4014.4442102205298,4008.1824802446013,4093.2378405693485]
[null,"TasNetworks (D)","Tas",1147.8611791566566,1279.6014312021384,1329.8085607705384,1431.9570320773282,1510.2985423834546,1579.6222509449321,1629.0771738244896,1635.1337838472061,1644.6150768920795,1641.732610871818,1662.0597664179622,1645.9889068521413,1725.1681924022]
[null,"AusNet (D)","Vic",1866.4907635929087,1960.2211753050085,2018.7104937323827,2252.248016758243,2439.9553274182558,2564.8595727542988,2827.6664827396321,3088.1716193058483,3358.3220386070125,3581.1752180038247,3715.1773267053195,3846.9463659520707,4025.5464699313648]
[null,"CitiPower","Vic",1374.9765777614793,1407.1067466526765,1375.5203290062245,1457.5359216363765,1500.3225021229634,1571.453060309856,1643.3169258204346,1708.097697355279,1780.9029035043227,1834.1567282555495,1862.2380278155033,1850.8373902127905,1843.1958431786691]
[null,"Jemena Electricity","Vic",815.96064158716968,858.38849275641564,829.49101156040535,891.90614505303097,890.69012356365283,969.68481656244296,1053.8554115966331,1116.3372025725457,1178.1023239340029,1234.7561192621438,1275.8732206780112,1327.6991127158478,1372.0094447958211]
[null,"Powercor Australia","Vic",2295.7089803378008,2407.9690260190464,2403.3319503958569,2542.6150129264161,2579.1081092321601,2699.7797198367143,2893.0399430777393,3060.4145396978192,3259.1229773861833,3440.6399865743792,3542.0580217834672,3684.6739517811002,3831.2090887118375]
[null,"United Energy","Vic",1660.6061938158168,1668.027587037941,1590.2526089196099,1676.2923368591446,1608.689918137698,1716.8520758377692,1853.9726579080943,1936.0135179405088,2032.754301268739,2167.1884396591777,2207.9104566993042,2232.3564088787325,2236.3704484350196]
[null,"Power and Water","NT",481.223094122904,495.7436737528588,531.65814684089116,580.11173037240837,645.03313766336771,717.95367850845571,772.58714506688113,858.07721850926976,919.43921530266277,954.13003155967942,974.09596819895125,967.77701990127935,958.96125889975929]
[null,"DNSP Total",null,40919.776216796388,43915.843385788787,46308.865397655565,49907.737565838303,54800.547086111896,59213.084654294769,63879.887848669176,67530.545003597581,69636.882395101245,70792.575146814328,71479.092601814278,72002.04774845767,73002.757439121953]
[]
[null,"Sources:"]
[null,"\nActual RAB has been taken from roll forward models (RFM) developed as part of final regulatory decisions, as made by the AER or jurisdictional regulators, and amended to take into account any updates made after the final decision. When a final decision RFM is unavailable, we have used the latest available RFM, and if no RFM is available economic benchmarking data has been used."]
[]
[]
[]
[null,"Note: "]
[null,"*Power and Water: An error in asset revaluation for the 2014-19 regulatory period resulted in the forecasts not being aligned with the actual RAB. To ensure the DNSP total forecast RAB data is comparable with the DNSP total actual RAB data, the forecast RAB for PWC has been assumed to match the actual RAB. This data is shaded green is the table."]
[null,"**Due to errors in Ergon Energy's Regulatory proposal RFM, the AER has used EB data for the years 2016, 2017, 2018 to estimate the closing actual RAB. This is in line with the process for where RFM data is not available, and the data will be updated when a new RFM is published."]

{"sheet":"3. Capex","index":7,"n_rows":76,"n_cols":16,"rows_kept":76,"cut":false,"hidden":false,"merged":[[74,1,74,15],[75,1,75,15],[3,1,3,13],[26,1,26,13],[28,1,28,15],[70,1,72,15],[48,1,49,15]]}
[]
[]
[]
[null,"Capital expenditure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Capital expenditure (capex) is a measure of investment in the distribution networks. This includes augmentation of the network, replacement of assets, improving network performance and non-network investments (for example, buildings). Capex is reported on an as-incurred basis."]
[null,"Forecast Capex"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",29.129974932257316,32.407332346491309,28.086258193890398,29.436865290834,76.795489812215834,69.916455562179436,68.394524254456059,60.744130797903821,58.110051799816411,77.888392222709584,64.660031055772265,69.083148254381939,60.151442708125138]
[null,"Ausgrid","NSW",622.05729273966062,806.28387966818218,800.87365843132375,806.98527428379271,1710.1124924104429,1749.4275198300265,1981.5971289222864,2007.8889934984434,1949.947171739939,648.99326521510363,690.89288395437131,700.29843637793579,637.54542922074234]
[null,"Endeavour Energy","NSW",412.26390200772369,491.93065151884156,498.4411204752584,589.07302744176206,689.9904804873488,739.04102984694157,656.8268610787137,596.24860982453879,571.26042040658763,444.20076551522675,359.73431890669781,303.97996351380891,295.19315446369546]
[null,"Essential Energy","NSW",333.83320845503476,493.75457307510771,498.90817448372695,499.2573281698335,874.7172242476986,908.07252693506416,930.51107639807515,933.75180999783981,955.06405311177843,530.67405718966552,529.40990077009144,516.85053607220561,489.3792979597311]
[null,"Energex","Qld",825.52355425677092,879.83386304582257,1025.4153184139086,1023.1374414350455,1045.7293392519755,1336.3912115936887,1364.3535141285859,1344.7489760947331,1310.8302727847417,1377.7553599972848,583.18469957248919,585.94584103643467,536.33602646602867]
[null,"Ergon Energy","Qld",682.83146138031111,732.00197738074041,755.0120664433332,746.55613856185971,735.63442642254495,1178.7133099881198,1134.6758287368061,1168.9934294644884,1218.4518423426573,1312.3532003172675,694.06116536285901,625.06780913062801,574.76688951877622]
[null,"SA Power Networks","SA",204.85772248352305,206.2418962840874,199.32102728126566,213.50720663076177,224.23615569142387,357.06498941261543,409.75327498745105,365.59079610604562,367.82768104573711,363.85175455454049,405.84261264169874,397.37548202468179,381.40352465896893]
[null,"TasNetworks (D)","Tas",65.857114331138575,65.544574102086813,131.55949720022426,152.96741660038515,147.77700389369832,144.67737443219096,142.16758187198553,113.22708710513147,116.8358887590647,109.08029216420535,103.07905257340965,103.3067512949474,113.55092525420554]
[null,"AusNet (D)","Vic",177.61844047809663,167.64145529301365,168.62510171971198,180.00729608579255,188.43855117177813,325.80924192963073,330.94201662056076,341.73377582764647,331.14244686803437,325.50889097590698,343.9284636302171,416.84367183582947,369.20259383328369]
[null,"CitiPower","Vic",134.33799770337055,128.01455638888135,126.18778445358448,138.55362524636334,116.21079926850152,172.29502476741095,170.37303215831116,188.06387114611974,186.66842019891783,188.97256656564977,171.71377619068184,198.08646170395551,175.57192091762195]
[null,"Jemena Electricity","Vic",65.017196708105075,56.020854996706689,59.546181937248384,52.674051024240846,62.179323232833305,106.65216785797428,101.86238557021984,103.21910138386602,109.12589159889002,98.640734569865913,145.37889525348163,178.73942784267138,145.59416464473114]
[null,"Powercor Australia","Vic",205.02001950754982,224.97398987771578,231.01638935600542,227.08180364921216,230.17326384740687,301.63622926628443,300.40921029671222,308.89287003698945,325.80866107850522,330.52350755694891,363.24866476830698,396.17604124737056,424.52497716234518]
[null,"United Energy","Vic",136.16476963866742,127.59299363458207,128.71716097938017,138.13206249206408,147.96852675904728,195.68410725527863,199.68179904458853,169.50494074567408,156.84357985842999,158.51401976708638,223.01988430055277,212.90836674141315,185.31015141958076]
[null,"Power and Water*","NT",29.618749519303357,36.466518755749426,55.217311724673706,67.269548709550122,93.666578479714943,103.36700754474553,85.182820446248101,111.06146137574292,96.476110193152252,66.956210073111933,41.48655513034155,29.593748824440219,37.737153869487649]
[null,"DNSP Total",null,3924.1314041415135,4448.7091163680088,4706.9270510935366,4864.6390856214975,6343.6296549766312,7688.7481962221509,7876.7310545150003,7813.6698534051629,7754.3924917862514,6033.9130166845734,4719.6409041109719,4734.2556859007045,4426.2676520973237]
[]
[null,"Sources:"]
[null,"Forecast capex has been sourced from post tax revenue models developed as part of final regulatory decisions, as made by the AER or jurisdictional regulators, and amended to take into account any updates made after the final decision."]
[]
[]
[]
[null,"Actual Capex"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",31.81210351643848,38.901244392165921,45.562976891565008,26.522637040472663,76.939875894951683,81.551272598392501,75.038150537419654,72.330259933889337,88.896836441926325,64.755572974018918,52.219255826570404,45.897269078990952,60.737562896948766]
[null,"Ausgrid","NSW",712.67755710237122,926.85051550279752,1018.8917948994597,1402.4846061658959,1566.7428970572423,1765.6238136492877,1874.3840728741341,1343.3203068611094,716.82334085150615,573.21206502158122,315.88165935622442,463.41548572268704,604.28982724934599]
[null,"Endeavour Energy","NSW",427.67532026198933,470.74673076201782,447.18640434913948,524.37421563564624,486.16379669911902,569.2229108112474,700.2000430773985,617.75086274387183,558.18708196780949,387.44555029739888,218.92208494959982,195.136797875225,358.7135816093338]
[null,"Essential Energy","NSW",462.81429855982941,566.40957869786905,617.01027355215842,681.40742909911501,789.79373124864651,804.62555088813122,821.85126141852481,698.18929133045299,605.69288666933369,491.87798469651455,421.61973508898643,410.47647408886627,380.65390407425451]
[null,"Energex","Qld",962.75927445531636,927.33130015311792,840.72414424958447,996.21171452995122,1155.8184601411442,1109.3497123810714,1049.4952884046247,977.43927809502088,812.68085755328218,770.62449889583229,533.13478471997792,510.02524560272769,475.95478517443286]
[null,"Ergon Energy","Qld",804.34885448506293,909.02413668066777,792.44019282012698,870.82405575620965,791.89329786254632,893.67714101359422,813.1903439866154,886.80390893877586,766.09273655279276,807.15068522150978,634.26855805811613,508.03183081418217,503.14013304274351]
[null,"SA Power Networks","SA",191.81991281876489,153.53047027504968,144.14643436777797,199.39374752390634,181.60741712231734,299.07979487939758,353.88063310840522,355.34744915059531,300.01223677894347,324.82311962464382,252.72463750028271,279.00550384051945,370.72085816171716]
[null,"TasNetworks (D)","Tas",144.06801488888615,111.71164234944764,128.38936712845441,153.68903102477319,166.17544467442573,154.98077615101454,98.210508728262553,95.598921961417702,103.77370902341737,91.534129850880319,106.30866442302114,131.30363841641153,152.03702693279104]
[null,"AusNet (D)","Vic",157.6053874389842,166.03225639305603,234.74511860459884,283.86438487286347,279.42487759926979,298.89723054851925,337.29611052954795,396.56070257846216,409.36427528934604,366.79270076997648,298.29941496265695,331.2393717027764,357.09212612581098]
[null,"CitiPower","Vic",109.95915844928155,93.949534936478898,98.915683148763435,115.63159271125404,123.35583155562027,153.77206684870922,125.11888014456569,147.98281898906549,159.73869034602802,148.05136151009475,122.32209550588973,102.0558818582296,100.10884181396737]
[null,"Jemena Electricity","Vic",75.69338425905201,78.658058300537476,49.290808702474926,87.31581676940236,94.144913259563594,132.87859804831015,123.79642165044045,127.06932266151242,131.11892445012791,136.97829808067948,117.74985716471662,134.41343590460036,124.76951948091646]
[null,"Powercor Australia","Vic",213.82925800930727,209.5464385443405,211.6476432656614,200.06276947337057,222.77489250247118,265.42139113025775,287.33096441749933,316.16858896899015,355.74911836363958,326.05045778652442,271.39801359457186,335.81784497726414,340.63698969881165]
[null,"United Energy","Vic",114.84572044482105,99.60261381584003,99.838696632437163,139.01331315700111,151.41289960495308,200.00041356918371,207.97733451637455,193.31465755963245,215.17387901715642,219.90650567432465,173.17149421126771,153.40767739141751,128.33220455906792]
[null,"Power and Water","NT",29.618749519303357,36.466518755749426,55.217311724673706,67.269548709550122,93.666578479714943,103.36700754474553,85.182820446248101,111.06146137574292,96.476110193152252,83.664975067059473,71.639603113536197,51.011656573822982,43.036094035290645]
[null,"DNSP Total",null,4439.5269942094083,4788.7610395591346,4784.0068503368766,5748.0648624694122,6179.9149137019849,6832.4476800618622,6952.9528338400614,6338.937831148538,5319.7806834984622,4792.8679054710392,3589.6598584754179,3651.2381138477208,4000.2234548554334]
[]
[null,"Sources:\nActual capex has been sourced from roll forward models (RFM) developed as part of final regulatory decisions, as made by the AER or jurisdictional regulators, and amended to take into account any updates made after the final decision.  Where a final decision RFM is unavailable, we have used the latest available RFM. When RFM data is unavailable, economic benchmarking data is used. "]
[]
[]
[]
[null,"Note: "]
[null,"Capital contributions have been removed from both forecast and actual capex.\n\n*Power and Water (NT) 2006-2014: Capex forecasts are not available for this period. To ensure the aggregate forecast capex data is comparable with the aggregate actual capex data, the forecast capex for PWC has been assumed to match the actual capex in the years 2006 to 2014. This data is shaded green is the table."]

{"sheet":"4. Opex","index":8,"n_rows":76,"n_cols":16,"rows_kept":76,"cut":false,"hidden":false,"merged":[[70,1,70,15],[71,1,72,15],[75,1,77,15],[74,1,74,15],[3,1,3,13],[26,1,26,13],[28,1,28,15],[47,1,47,15],[48,1,49,15]]}
[]
[]
[]
[null,"Operating expenditure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Operating expenditure (opex) includes network operation, maintenance and other non-capital costs incurred by the distribution businesses."]
[null,"Forecast Opex"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",54.54831364097398,54.197995401466684,55.662962584861035,57.281374947543711,73.568514860408598,79.012710441735322,84.409034070941075,90.185441937047855,93.075759514019268,66.549530100934447,50.54282666795779,52.528286518398076,53.065081386406419]
[null,"Ausgrid","NSW",437.26690363217347,449.4712095455177,456.48634335872833,458.97261765914971,613.90451584720597,626.68360727961976,639.96840495827564,651.76489407312022,653.46636684673604,463.24635804602008,434.52457520002173,442.31487089504884,435.09736172882003]
[null,"Endeavour Energy","NSW",287.31107056993511,291.07809825276644,294.10235982765772,295.68969566164799,359.90166785565077,362.79116754992702,368.20237266143681,372.78713702992854,371.342805856947,256.35897943803366,260.44380449015199,264.65172812009882,269.17426547436696]
[null,"Essential Energy","NSW",323.10764352475258,382.46149413359569,386.53267516631752,392.07453197228705,478.96839894308715,488.78533500484048,498.19872433354942,506.38159519754259,512.00306896661937,343.54605384334178,347.22971862831491,350.87676861698793,354.70605030535432]
[null,"Energex","Qld",294.80945061283091,343.63015050875276,385.32375211007428,395.55151718744173,393.55066248243833,374.82789554052238,376.88974896428891,387.42763394420979,396.88892091418535,392.37340986573014,360.21450564882906,356.85245902424987,361.84595166040543]
[null,"Ergon Energy","Qld",365.81826247640402,362.25599456915296,361.22595214728125,322.32225694425739,324.64994571280533,416.94875578477996,437.14069826556289,435.85099205008049,431.97237972497845,417.87391156803966,356.70308355326011,362.85817224926467,368.91278489945313]
[null,"SA Power Networks","SA",171.63755126997876,179.94259407336486,183.0751236409503,182.19025204921266,183.4320113470873,227.87636418957936,225.21468177784672,247.37953354142934,252.75200387345569,255.11627652163557,256.00832278832132,265.22379984855587,265.11484345434383]
[null,"TasNetworks (D)","Tas",45.264366694841861,44.22335863040508,79.911813047542566,86.219429822919892,89.159657142678071,92.304183750204984,92.132061885708993,82.158549388687121,81.022724379236578,81.91319231811049,81.753316668782659,81.087959483446326,75.117071435288977]
[null,"AusNet (D)","Vic",149.93581961244394,153.72988440113744,157.80499102603048,161.73957673282376,166.23624611201609,184.40925458390339,192.28513974190798,198.96515250431875,209.02694788725677,211.88789445292454,234.18120603871748,238.5359762389011,244.27414005600184]
[null,"CitiPower","Vic",47.777112153918402,49.346730809092712,49.603884089215278,50.587530515913599,51.57117694261192,50.787021132384908,55.106383566955586,57.92706213532481,55.393564785531112,56.275779473113623,85.815029086210487,87.0377163704688,90.301385863054122]
[null,"Jemena Electricity","Vic",70.357820949537015,71.476358775521533,72.918097221008367,74.523206237717204,76.249899504762325,67.611860043999386,66.335431292083655,66.592160974307745,72.393609275840845,71.259581778876949,94.082823279149565,92.253995102726108,93.339642428959394]
[null,"Powercor Australia","Vic",160.19384663372639,163.84739050432015,167.07937162061464,170.73291549120842,175.08906395230096,173.29226497121689,191.02785356379064,201.85936510487227,191.02995166062163,193.64886289103805,236.39009973217978,242.58405722738399,252.92232286143116]
[null,"United Energy","Vic",113.54090182460608,115.929757432302,118.31861303999791,120.84798956579358,120.56694772959408,122.8917284985063,125.40157102931943,126.06651397384074,130.98181765960263,132.73358537937196,145.9180144829605,149.04352169107236,152.2805152862918]
[null,"Power and Water*","NT",47.395585906996551,49.214897374570626,60.486111731330823,90.217922222514275,82.272909886125234,94.295444725904034,106.02650837346289,103.28220678708063,88.99530519036702,79.194564792640463,85.778161395254884,74.237000027019945,86.561991486150859]
[null,"DNSP Total",null,2568.9646495031193,2710.8059144119661,2828.5320506116104,2858.9508170104314,3189.1216183187717,3362.5175934971244,3458.3386144851306,3528.6282386417911,3540.3452265353976,3021.9779804698114,3029.585487660112,3060.0863114136228,3102.7134083263281]
[]
[null,"Sources:"]
[null,"Forecast opex is sourced from post tax revenue models developed as part of final regulatory decisions, as made by the AER or jurisdictional regulators, and amended to take into account any updates made after the final decision."]
[]
[]
[]
[null,"Actual Opex"]
[null,"$m 2018","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",45.927560672680549,46.293526867444022,49.728746565494177,50.741395531004791,56.947936986360133,63.973297008180666,69.322929402281716,76.004426667022642,86.020597957615223,78.070920136185379,42.195336397045757,48.1280821229251,56.390862920573475]
[null,"Ausgrid","NSW",525.3148054462356,459.12490459113457,645.31759085264162,590.95968464468444,647.37793754648908,627.90773115913225,692.80643283067513,559.04042622704094,624.21538473090141,690.51304994455506,613.62979255821676,544.93362429511069,469.83365645886164]
[null,"Endeavour Energy","NSW",227.9768403167073,249.33863831535112,307.38785037698494,285.65895609823025,272.34917912230139,285.66278849777399,291.2895377590566,265.05470663861604,301.13831632863202,287.49262433372644,324.37594498807027,313.00769711280424,259.81795983497489]
[null,"Essential Energy","NSW",328.63705034986168,390.20215428724151,443.34833893938583,418.93076530304268,441.0569857635457,455.40375198705755,550.21701915682434,511.81593758287079,495.20324530123361,415.18355509781577,326.57689798348468,330.30521827393221,348.73970132702561]
[null,"Energex","Qld",275.28617072187797,320.57722505413273,339.52049619843655,349.65243071529147,352.81795614283294,388.2135815052863,420.10134045112648,449.63713565670758,410.02577006855358,417.91341903327299,363.56643304328401,365.54596042700342,367.50929253736962]
[null,"Ergon Energy","Qld",367.26894290003861,341.78576185148904,371.0288689691273,362.79503621012981,363.29812932286734,446.03583784939678,466.02667764733201,385.88554186442337,386.64044792071974,443.76584462967594,442.25330107479988,364.92552610146356,388.59860444691822]
[null,"SA Power Networks","SA",152.34645215115373,144.37102429336079,162.66459890197757,180.40846283816688,178.84505476958472,224.62915053475891,234.23059763166935,250.3386712852346,255.96068234928336,265.54537331437251,223.59873153253483,272.92119242536523,253.60237602009769]
[null,"TasNetworks (D)","Tas",65.768114605332116,66.930880564033941,67.955685015815348,76.489498495836244,90.162317755771227,87.280840944955159,95.970900189836442,78.757220640625022,80.375494735910621,68.085538188221335,73.293528254538856,96.425961907789997,87.237330440434931]
[null,"AusNet (D)","Vic",124.63861178684445,158.39010704064208,168.31710236392263,201.11811287947626,210.14402423469591,215.18994575207293,221.4274257262104,245.864152506642,254.31179188280328,261.38536343155795,239.40967224135989,211.62691603674511,196.30145730835639]
[null,"CitiPower","Vic",47.821813488431992,56.033213993912689,53.243984964081818,62.005758584721505,66.607837636436983,64.768830351732703,78.618044890190902,77.315768687283182,80.728974740123576,58.714046088919389,77.493890792667969,76.266805727576184,70.219589023817548]
[null,"Jemena Electricity","Vic",69.796155482429029,75.706851765148173,64.910931584941594,60.813261489671987,72.366899515641208,71.734615522727097,82.094884580095538,79.304037899996231,77.317840409318322,78.646029312021426,84.852166645678537,88.479766349022512,86.813525900000002]
[null,"Powercor Australia","Vic",185.19612641091976,175.0836805995603,159.96982965020646,186.0174089972989,186.17377783107423,189.40353008806707,225.0131964898884,239.74823827526987,227.65943916875059,233.96314703842654,204.05847943092408,218.37349194442766,226.18152552387062]
[null,"United Energy","Vic",110.08709889636172,104.72202493475794,106.16710939840952,107.35149787086084,113.5929549869046,139.74740791500528,141.04183362187399,126.86805495632788,130.17556962146887,123.39609007145887,143.29058436301645,135.69811724580057,109.98414999868761]
[null,"Power and Water","NT",47.395585906996551,49.214897374570626,60.486111731330823,90.217922222514275,82.272909886125234,94.295444725904034,106.02650837346289,103.28220678708063,88.99530519036702,79.194564792640463,85.778161395254884,74.237000027019945,86.561991486150859]
[null,"DNSP Total",null,2573.461329135871,2637.7748915327797,3000.047245512756,3023.1601918809311,3134.0139015006307,3354.2467538420506,3674.1873287505236,3448.9165256751407,3498.7688604056816,3501.8695654128501,3244.3729207008769,3140.8753599969868,3007.7920232271399]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]
[]
[]
[null,"Note: "]
[null,"*Power and Water: Opex forecasts are not available for the period 2006-2014. Intra-period differences in service classifications between forecasts (based on the Utilities Commission of the Northern Territory's service classifications) and actuals (aligned with 2019-24 AER regulated service classification) for the tears 2015-2018 mean comparisons would be misleading. To ensure the aggregate opex data is comparable with the aggregate actual opex data, forecast opex for PWC has been assumed to match the actual opex. This data is shaded green is the table.\n\nOnly some networks have operating expenditure for metering services. Those which recorded no opex for metering across the span of the report were: Evoenergy, Citipower, Power and Water, Powercor Australia, SA Power Networks, TasNetworks (D) and United Energy."]

{"sheet":"5. SAIDI","index":9,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[3,1,3,13],[26,1,26,13],[48,1,49,15],[28,1,28,15]]}
[]
[]
[]
[null,"Network reliability - outage duration"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outage duration is measured using a System Average Interruption Duration Index (SAIDI). This shows the average length of time each customer was without supply in a year when averaged over all customers in the distribution network. This data does not include outages caused by force majeure events or other outages primarily caused or initiated by third parties. Aggregate data has been weighted by each network's customer numbers."]
[null,"Outage Duration"]
[null,"Minutes/customer","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,"2018"]
[null,"Evoenergy","ACT",35,44.3,25.6,29.9,25.8,47.7,32.5,28.7,26.806000000000001,32.869999999999997,35.096162,39.5,31.4]
[null,"Ausgrid","NSW",86.99,85.5,97.03,106.5,78.94,89.33,79.27,67.62,76.52,71.400000000000006,76.006865540000007,78.963400309999997,69.59]
[null,"Endeavour Energy","NSW",99.3,96,101.7,96.3,79.400000000000006,76.900000000000006,93.3,104.3,82.6,91.321908440356296,86.711122509999996,73.434297849999993,70.588087226015404]
[null,"Essential Energy","NSW",297,222.3,218.4,261,196.5,222.5,237.5,232.5,181.2,221.568489267991,214.14829395999999,235.91066237000001,212.107709488236]
[null,"Energex","Qld",128.222440789129,88.220873930035296,100.34512508466599,90.789053875531593,87.6752847278064,78.778650939642404,64.171918977412204,67.303058202819699,70.043999999999997,84.462000000000003,74.052999999999997,62.42,67.563000000000002]
[null,"Ergon Energy","Qld",380.488,264.065,316.66800000000001,352.06400000000002,352.245,324.96300000000002,295.80200000000002,264.10500000000002,228.05539999999999,281.05220000000003,280.49130000000002,217.49600000000001,234.91399999999999]
[null,"SA Power Networks","SA",156.4,180.2,129.6,136.4,180.6,161.69999999999999,130.1,143.30000000000001,167.6,123.7,138.97,151.41,131.68]
[null,"TasNetworks (D)","Tas",132,173,175,201,205,139,160,137,184.84198609109299,141.25800000000001,150.40600000000001,136.60400000000001,157.34838327661899]
[null,"AusNet (D)","Vic",189.54499999999999,177.20099999999999,132.11000000000001,178.12799999999999,129.86500000000001,145.46899999999999,125.602,133.12319361918401,157.292655981743,136.76303017287799,171.37333447924701,121.28055364063999,167.49813317255601]
[null,"CitiPower","Vic",24.7255707622542,21.9062177016785,16.601113307461901,29.618728230424399,30.021198669582901,22.710519896521401,29.145136470141299,26.9238056540968,34.507169219613303,26.38073734,24.5,20.401828660965801,25.0191326260829]
[null,"Jemena Electricity","Vic",69.021352361721299,67.811222289456694,62.878306039097502,71.279554322294004,62.346781955955798,55.238653697640402,50.241946065289397,59.791650722955801,58.621416391095003,46.948210580000001,45.596274729999998,42.374444509999996,43.192160742605203]
[null,"Powercor Australia","Vic",121.155735096687,140.60759218572301,118.906607008386,170.26821726930899,149.94903693856901,125.11566741846499,129.54454262187701,139.151647932684,166.22700974924999,134.39708177,129.69999999999999,100.095505504774,134.66430699253701]
[null,"United Energy","Vic",50.549709226702703,60.651178067563997,62.644852531264199,61.490683590337603,56.715930330065603,60.9745393388446,78.651145419293599,73.56,77.940148650234093,66.302000000000007,54.673084815618097,42.938318000000002,46.192119245496599]
[null,"Power and Water","NT",215.513517749388,211.339098623788,226.66711389798499,239.30434388433801,174.28130251893199,304.64769655590902,242.91005358144599,214.10128166566199,114.475824528302,178.024126415767,175.21163564976499,179.38781575183501,157.33000000000001]
[null,"Weighted Average",null,145.96435781652701,129.29001155548983,127.48934184451279,143.21468253506606,128.66270337538606,126.16097746764466,120.33754417440215,118.43562520669356,118.14697375824399,117.8039968174859,118.76146695044577,107.31281744867641,110.43686738078897]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Economic benchmarking RIN responses, 2006-13, 2014, 2015, 2016, 2017, 2018"]

{"sheet":"6. SAIFI","index":10,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[3,1,3,13],[26,1,26,13],[48,1,49,15],[28,1,28,15]]}
[]
[]
[]
[null,"Network reliability - outage frequency"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"9. Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outage frequency is measured using a System Average Interruption Frequency Index (SAIFI). This shows the number of supply interruptions each customer experienced in a year when averaged over all customers on the distribution network. This data does not include outages caused by force majeure events or other outages primarily caused or initiated by third parties. Aggregate data has been weighted by each network's customer numbers."]
[null,"Outage Frequency"]
[null,"Interruptions/customer","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018"]
[null,"Evoenergy","ACT",0.71,0.64,0.56000000000000005,0.59,0.62,0.8,0.63,0.59,0.498,0.60499999999999998,0.67451152000000003,0.7,0.5]
[null,"Ausgrid","NSW",1.155,1.0429999999999999,1.151,1.3009999999999999,1.06,1.032,0.8831,0.73250000000000004,0.82499999999999996,0.68500000000000005,0.70284846999999995,0.71340029000000005,0.67759999999999998]
[null,"Endeavour Energy","NSW",1.212,1.22,1.232,1.1020000000000001,0.97299999999999998,0.89800000000000002,1.0129999999999999,1.216,0.98,1.0922912325560199,0.87428640999999996,0.85216376999999999,0.782759242134621]
[null,"Essential Energy","NSW",2.637,2.2989999999999999,2.2549999999999999,2.3370000000000002,1.996,1.8660000000000001,2.121,1.847,1.726,1.96816573822055,1.76703677,1.8601438299999999,1.7803482452535999]
[null,"Energex","Qld",1.71626633730805,1.25492911335053,1.3765181505089099,1.29718837309197,1.38272794442174,1.10031841965523,0.847485134414796,0.882382905805419,0.89290000000000003,0.91400000000000003,0.86429999999999996,0.75019999999999998,0.74904000000000004]
[null,"Ergon Energy","Qld",3.9460000000000002,2.7490000000000001,2.9390000000000001,3.423,3.2730000000000001,2.831,2.71,2.4220000000000002,2.3170000000000002,2.5192000000000001,2.4944999999999999,2.1408999999999998,2.1739000000000002]
[null,"SA Power Networks","SA",1.663,1.736,1.353,1.3740000000000001,1.649,1.546,1.3080000000000001,1.3260000000000001,1.446,1.123,1.2010000000000001,1.244,1.1419999999999999]
[null,"TasNetworks (D)","Tas",2.04,1.77,1.77,1.72,1.84,1.45,1.73,1.46,1.8184398931432,1.298,1.5589999999999999,1.4490000000000001,1.65887837000012]
[null,"AusNet (D)","Vic",2.4910000000000001,2.327,1.956,2.1840000000000002,1.91,1.9410000000000001,1.655,1.8993122083398299,1.80363058702446,1.72617858339117,1.68895348837209,1.49997354006422,1.87022645308317]
[null,"CitiPower","Vic",0.53116918957042902,0.468300985933507,0.30723715961154202,0.54598915046999696,0.43566630861019201,0.402975972679604,0.46894750174147898,0.39452718435981199,0.41583952847700201,0.3903779,0.4,0.333962928772712,0.3428704377963]
[null,"Jemena Electricity","Vic",1.18939135536333,1.3185788933501399,1.0038463063563201,1.17244949106122,0.93637878797666596,0.90285356871605404,0.92303737580823197,1.1120691277483301,0.95631051191945404,0.77269091999999995,0.87707475999999995,0.78967266999999997,0.73189390522471698]
[null,"Powercor Australia","Vic",1.89439112423003,1.7331809061082299,1.49811155221209,1.81168529065866,1.76684296866163,1.3512280167703701,1.3730259960714699,1.4363829921479701,1.6008364060207501,1.3803508900000001,1.3,1.11293036353424,1.2778017331654501]
[null,"United Energy","Vic",0.920486600319943,1.0668538396157801,1.30452960387697,1.3012188970088401,0.98301365450156097,0.95967116572529598,1.09180572549386,1.01,1.0003570592197399,0.90800000000000003,0.80517788089713904,0.64237100000000003,0.58430239559653196]
[null,"Power and Water","NT",3.6130469990700802,3.33316255470822,2.7755019789467399,3.6828481890693601,2.5621223202278598,3.6453932946337102,3.4557791256447401,3.4559260833449001,1.7397214614955401,1.85241810775495,2.6257002320168699,2.7459683525629899,2.39]
[null,"Weighted Average",null,1.7663381069841573,1.5516664767153325,1.51718007064752,1.6250429168052936,1.5063802174908199,1.3687452741777095,1.3084081533914926,1.2754856213785291,1.2582228978808656,1.2088713627949068,1.173800602740807,1.0966100313387102,1.1036504739320507]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Economic benchmarking RIN responses, 2006-13, 2014, 2015, 2016, 2017, 2018"]

{"sheet":"7. Energy delivered","index":11,"n_rows":75,"n_cols":16,"rows_kept":75,"cut":false,"hidden":false,"merged":[[74,1,74,14],[3,1,3,13],[26,1,26,13],[48,1,49,14],[70,1,71,14],[73,1,73,14],[28,1,28,15]]}
[]
[]
[]
[null,"Energy delivered"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"9. Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Energy delivered is a measure of total energy transported through the distribution networks in each year."]
[null,"Forecast energy delivered"]
[null,"GWh","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",2655,2694,2733,2906.2736719999998,2933,2916,2908,2898,2889,2736.6883093400002,2729.8148650799999,2761.2822854599999,2959]
[null,"Ausgrid","NSW",26771,27236,27843,28482,27948,28041,27989,27673,27477,25056.585532960002,24943.510941590001,24795.417983270003,25331.868201090612]
[null,"Endeavour Energy","NSW",17796,18091,18483,18860,17373,17313,17526,17967,18202,15367.173440110002,15244.67525869,15259.192325500002,16313.072943351273]
[null,"Essential Energy","NSW",11071,11269,11455,11610,12092,12147,12202,12258,12314,11680.716200000001,11628.3436,11557.3428,12306.396000000001]
[null,"Energex","Qld",20480,21305,22250,23170,24085,22416,23138,24042,24795,20628.622061529997,20568.609116170002,20504.339514060001,20547.595496459999]
[null,"Ergon Energy","Qld",13358,13650,13944,14592,14889,15871,16450,16874,17433,14114.699588539997,14398.77913687,14773.439985599998,15158.872528740001]
[null,"SA Power Networks","SA",10509,10690,10869,10994,11119,11618,11422,11264,11194,10418,10510,10530,10467]
[null,"TasNetworks (D)","Tas",4176,4297,4110,4694,4625,4601,4560,4467.18,4508.6329999999998,4550.6490000000003,4081.3715496599998,4073.98653835,4186.7252899999994]
[null,"AusNet (D)","Vic",7374,7588,7785,7967,8173,7975,7978,7961,7974,7448.7611257899998,7456.4236152500007,7457.5158713799992,7452.7557542400009]
[null,"CitiPower","Vic",5702,5803,5901,5959,6014,6180,6227,6218,6201,6371.3875264799999,6565.9827553300001,6725.8576917200007,6846.7268543]
[null,"Jemena Electricity","Vic",4213,4264,4302,4326,4357,4334,4322,4271,4222,4273.8258050899994,4325.8947483399998,4343.7944072999999,4406.0031230700006]
[null,"Powercor Australia","Vic",10024,10228,10419,10605,10804,10726,10795,10781,10761,11086.55896199,11225.14260589,11338.701273479999,11491.399741150002]
[null,"United Energy","Vic",7665,7817,7943,8046,8161,7936,7964,7905,7842,7625.2860015699998,7585.3299656700001,7600.2306825699998,7672.5541805000003]
[null,"Power and Water*","NT",1431.8325600600001,1475.9749440600001,1544.8369508679998,1576.2105789079999,1639.5304985099999,1642.5653151959998,1639.6814168980002,1671.308002858,1718.611882528,1750.9817492679999,1812.1782020340002,1779.5014095849999,1766.9421854499999]
[null,"DNSP Total",null,143225.83256005999,146407.97494406,149581.83695086799,153787.48425090799,154212.53049850999,153716.565315196,155120.68141689801,156250.48800285798,157531.244882528,143109.93530266799,143076.056360574,143500.60276827498,146906.9122983519]
[]
[null,"Source:"]
[null,"Regulatory proposal RIN responses, various regulatory periods"]
[]
[]
[null,"Actual energy delivered"]
[null,"GWh","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",2758.2599927732258,2820.8384251741936,2847.3026528387099,2872.9189710000005,2896.4430109999998,2909.8907380000001,2891.1396340000001,2903.9244520000002,2829.7719999999995,2856.0600000000004,2876.1119615900002,2914,2852]
[null,"Ausgrid","NSW",30120.253331129854,30441.837283128785,30555.278457618406,30707.253764586232,30533.414655190565,30569.629007553314,29344.733929410944,26338.085908874997,25523.446190067993,25630.065756200001,25617.65634822,25668.780471159997,25387]
[null,"Endeavour Energy","NSW",17196,17482.559368937182,18111.697,17425.962,17410.772999999994,17501.186278246005,16505.800201592276,16000.807428106311,15636.951096853021,16127.500730873362,16645.296944400001,16716.157015690002,16639.359420824949]
[null,"Essential Energy","NSW",11964.840000000002,11974.119999999999,12036.900000000007,12121.430282999996,12103.520000000002,11943.293001,11853.304756999998,12291.140578,12029.802982677164,12270.657441472908,12313.244188389999,12388.53640411,12532.743999999999]
[null,"Energex","Qld",20618,20707,21155,21994,22193,21454,21210,21055,20838.067203162998,21154.47097101,21138.128272039998,21354.62835024,21261.95727436]
[null,"Ergon Energy","Qld",13486.171,13576.44,13813.451000000001,14130.074000000002,14256.528,13227.153,13691.726000000001,13495.528,13716.244895035539,13656.12758506,13747.385347830001,13331.964149659998,13243.175958468999]
[null,"SA Power Networks","SA",10954.5,11258.599999999999,11344.300000000001,11266.700000000003,11503.5,11258.9,11018.6,11008.1,10603.248000000001,10342.495546872089,10355.115909569415,10214.620056368472,10153.866861921535]
[null,"TasNetworks (D)","Tas",4448.6720436592741,4417.0736412828683,4441.0496229999999,4586.0503100572932,4545.2267016629212,4444.8157984202126,4317.9943187365006,4247.6620063958999,4111.7477722760314,4185.7266220000001,4243.3220810000003,4192.7450019999997,4293.0444434479987]
[null,"AusNet (D)","Vic",7397.9400000000005,7500.023000000001,7885.9659999999994,7750.0279999999993,7909.0960000000005,7629.5309999999999,7594.7440000000006,7501,7447.6489589325638,7686.1017266240833,7559.8541988025545,7673.2611600435484,7570.2769071659204]
[null,"CitiPower","Vic",5974.9926469298298,6079.2982329258302,6099.5968399551202,6096.4719590413042,6209.7110590538878,6105.0505741951492,6085.1301230161089,5981.3549492096336,5919.4004886694674,5944.1730621800007,5876,5917.32,5823.7689717774501]
[null,"Jemena Electricity","Vic",4278.87,4378.72,4489.68,4374.9699999999993,4450.3100000000004,4414.67,4364.37,4253.7161000000006,4135.5218560000003,4212.0177640000002,4186.8922570000004,4264.3874380000007,4218.7103520000001]
[null,"Powercor Australia","Vic",10147.799590551458,10299.201244249913,10510.327417061562,10490.717127596537,10678.105955435434,10470.676586587084,10743.806137023679,10555.881312208892,10332.961489929503,10712.655443810001,10657,10720.33,10752.714777889918]
[null,"United Energy","Vic",7915.3400000000011,7972.7465784395117,7895.8596747079482,8013.4135843710865,8163.2832633727839,8022.5268351517043,8120.6288165099559,7856.2712161410536,7696.3088217114109,7604.017314362889,8067.9294112470843,7844,7666.5935195514658]
[null,"Power and Water","NT",1431.8325600600001,1475.9749440600001,1544.8369508679998,1576.2105789079999,1639.5304985099999,1642.5653151959998,1639.6814168980002,1671.308002858,1718.611882528,1750.9817492679999,1812.1782020340002,1779.5014095849999,1730.4779350000001]
[null,"DNSP Total",null,148693.47116510363,150384.43271819828,152731.24561604974,153406.2005785605,154492.44214422561,151593.88813434949,149381.65933418748,145159.77995379479,142539.73363784369,144133.05171373332,145096.11512212307,144980.231456857,144125.69042240822]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]
[]
[]
[null,"Note: "]
[null,"*Power and Water (NT): Forecasts of energy delivered for Power and Water (NT) are not available for the years prior to 2018. To ensure the aggregate forecast energy delivered data is comparable with the aggregate actual energy delivered data, the forecast for Power and Water has been assumed to match actual energy delivered. This data is shaded green is the table."]

{"sheet":"8. Customer numbers","index":12,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[3,1,3,13],[26,1,26,13],[48,1,49,14],[28,1,28,15]]}
[]
[]
[]
[null,"Customer numbers"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"9. Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Customer numbers represent the number of customers connected to the distribution networks, including both metered and unmetered customers."]
[null,"Customer numbers"]
[null,"000's","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",154.51,156.36000000000001,158.45500000000001,161.09200000000001,164.9,168.93700000000001,173.18600000000001,177.255,178.71,181.851,184.9615,191.482,197.53700000000001]
[null,"Ausgrid","NSW",1546.1945000000039,1561.6139999999991,1574.3179999999959,1586.138000000002,1596.8975000000021,1608.7345000000012,1621.658499999998,1635.0525000000009,1651.1595,1669.5585000000001,1688.28172065846,1706.9134999999899,1727.2940000000001]
[null,"Endeavour Energy","NSW",849.54829330195287,859.72230529925241,869.65453679641757,878.61220779662017,886.06429272155378,895.08826980019739,903.746688393451,919.384823899004,940.02850000000001,955.83249999999998,968.35450000000003,984.22950000000003,1005.562]
[null,"Essential Energy","NSW",799.02800000000002,805.19,814.86500000000001,821.57799999999997,825.21500000000003,834.41700000000003,838.38499999999999,844.24400000000003,854.23099999999999,867.00099999999998,879.06449999999995,891.93449999999996,905.97]
[null,"Energex","Qld",1212.0635623809519,1236.1009766666621,1263.7629433333316,1287.4356833333279,1307.5543333333301,1326.5635000000023,1343.8645000000013,1359.7115000000006,1376.4829999999999,1397.191,1421.5219999999999,1448.2470000000001,1473.8050000000001]
[null,"Ergon Energy","Qld",624.13,635.12300000000005,647.72900000000004,663.21600000000001,676.96,688.95899999999995,699.26400000000001,710.43100000000004,721.93,728.29049999999995,739.35350000000005,745.50099999999998,760.12199999999996]
[null,"SA Power Networks","SA",778.83900000000006,779.42600000000004,781.11,814.46699999999998,826.96400000000006,836.05499999999995,844.15300000000002,847.76599999999996,851.76649999999995,853.93899999999996,858.64649999999995,878.29949999999997,894.39700000000005]
[null,"TasNetworks (D)","Tas",250.64252420131081,255.48438545676009,260.4242594512512,265.46413023523559,270.60602202186698,275.85199999999946,278.39200000000028,279.86799999999977,280.75,283.05900000000003,285.32499999999999,287.65150009999996,287.93599999999998]
[null,"AusNet (D)","Vic",605.4079999999999,616.58549999999968,627.55250000000046,638.61350000000016,645.69449999999983,654.64099999999985,668.70299999999975,681.29900000000021,685.19399999999985,706.42399999999998,712.76700000000005,734.64400000000001,741.83600000000001]
[null,"CitiPower","Vic",294.97165817284821,299.9512941855952,303.15180398687761,305.98498426974083,310.17496273258928,314.43961807555559,318.64322002329067,322.735815797876,325.91715180561414,327.90717472149998,336.07,339.4,342.66899999999998]
[null,"Jemena Electricity","Vic",293.1754999999996,299.11850000000032,302.6274999999996,305.24299999999977,309.59800000000047,313.36199999999963,317.0500000000003,318.82999999999964,318.42899999999997,321.41699999999997,327.38600000000002,334.84,343.65499999999997]
[null,"Powercor Australia","Vic",663.96635730242417,675.82159009513009,688.35643188222377,701.00454183504883,715.21969663430514,731.28152706414244,743.56151547834031,753.91341676783861,765.24073900240546,777.16100874876008,799.54,816.34900000000005,835.78099999999995]
[null,"United Energy","Vic",612.72799999999995,618.25,624.09400000000005,628.12,633.82299999999998,641.12977419354809,647.89200000000005,656.51599999999996,658.45299999999997,664.54899999999998,669.82600000000002,676.80700000000002,685.02499999999998]
[null,"Power and Water","NT",67.108999999999995,67.838999999999999,68.942999999999998,72.010999999999996,74.34,75.736999999999995,77.028000000000006,78.622,80.971000000000004,82.646000000000001,84.200999999999993,85.71,85.275999999999996]
[null,"DNSP Total",null,8752.3143953594918,8866.5865517033999,8985.0439754500985,9128.9800474699769,9244.0113074436485,9365.1971891334451,9475.5274238950806,9585.6290564647188,9689.2633908080188,9816.8266834702627,9955.2992206584586,10122.00850009999,10286.865000000002]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Economic benchmarking RIN responses, 2006-13, 2014, 2015, 2016, 2017, 2018"]

{"sheet":"9. Circuit length","index":13,"n_rows":87,"n_cols":16,"rows_kept":87,"cut":false,"hidden":false,"merged":[[86,1,87,14],[3,1,3,13],[26,1,26,13],[28,1,28,15]]}
[]
[]
[]
[null,"Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"9. Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The circuit length data is measured at the end of each regulatory year. It includes both overhead lines and underground cables. Circuit length is always greater than or equal to route length, as a double circuit line that traverses 10 kms is counted as 20 km of circuit length."]
[null,"Circuit length"]
[null,"Km","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",4648.929884398789,4684.4700128946879,4740.2956055649338,4813.3259854913631,4886.0807436253835,4989.9214909406546,5107.7929082278642,5170.8114179603544,5150.7849999999999,5272.0840285899994,5311.5686703199999,5333,5384.2018715489994]
[null,"Ausgrid","NSW",38742.394999999997,38874.940199999997,39223.906199999998,39462.306199999992,39745.275499999996,40272.423000000003,40626.292999999998,40963.506000000001,41271.487999999998,41323.58393845,41453.210735899993,41642.275513569999,41847]
[null,"Endeavour Energy","NSW",32432,32832,33299,33579,33817,34172,34568,35029,35491.988999999994,36005.181619000003,36467.861000000004,36993.039377000001,37543.074810000013]
[null,"Essential Energy","NSW",199551,189452,185829,187750,188634,190592,190819,191107,191156.07200000001,191475.29249708584,191945.32419555,192103.12437839003,192203.6]
[null,"Energex","Qld",46658,47645,48486,49427,50117,50771,51342,51781,52097.040999999997,52564.71,53201.880000000012,53757,54266]
[null,"Ergon Energy","Qld",148353.43893726001,150136.49844103999,150660.03925174003,151770.05533772003,152579.65545786,152729.53246680004,153747.85140545998,150472.37732780748,151121.81200000003,152459.5,152254.63888908,152491.37408913998,151975.9735270222]
[null,"SA Power Networks","SA",84830.405693445093,85326.120621562499,85821.835549680094,86624.718035020604,87208.550876580601,87193.681406010815,87647.697035597812,87882.27,88082.642999999996,88201,88808,88971,89311]
[null,"TasNetworks (D)","Tas",21209.899999999994,21210.099999999995,21210.099999999995,21267.799999999996,21631.699999999997,22027.1,22222.099999999995,22335.899999999998,22495.899999999998,22629.245000000003,22681.083000000002,22725.012999999999,22767.252000000004]
[null,"AusNet (D)","Vic",41507.07,41835.892999999996,42110.843000000001,42711.53100000001,42968.715000000004,43213.93099999999,43702.130999999994,43821.926999999996,44255.045791292308,44349.203981000697,44703.306056999951,44907.444287999642,45114.59]
[null,"CitiPower","Vic",3951.6253540420066,4075.773842533757,4036.3645048787021,4069.7536800785128,4099.4109698497487,4284,4303,4347,4481.4749609999999,4505.4781199999998,4541.2,4549.55,4535.9908390000001]
[null,"Jemena Electricity","Vic",5718.7325857356263,5769.8560802295815,5868.0882146803315,5926.7301500000012,5970.9719999999998,6041.5939481495589,6102.4391066561302,6134.8447602493752,6160.5729462129302,6246.3146799999995,6300.9202911100001,6344.7098376100002,6567.5999999999995]
[null,"Powercor Australia","Vic",71676.861903062221,71930.500000000044,72120.499999999971,72939.2301833276,73498.507812622338,73133,73597,73889,74181.439139000009,74451.769539970002,74675.100000000006,75120.61,75412.168957000002]
[null,"United Energy","Vic",12384,12476.3,12582.7,12537.499999999998,12644.400000000001,12725.4,12817.6,12834.7,12823.415000000001,12873.221765499999,12875.46695939,13342.25,13381.789999999999]
[null,"Power and Water","NT",5746.8345403556423,5928.5377403095072,6109.8233083711202,6186.2627516090961,6308.338916196597,6459.9726695158806,6521.8216065389934,6601.2018262221291,6663.7507806682252,6845.045248631076,6944.8262185339454,7014.7993669631633,7049]
[null,"DNSP Total",null,717411.19389829936,712177.98993857007,712098.49563491519,719065.21332324715,724109.60727673466,728605.55598141695,733124.72606248059,732370.53833223938,735433.4286181737,739201.63041822752,742164.38601688377,745295.18985067296,747359.24200457113]
[]
[]
[]
[null,"Circuit length - overhead"]
[null,"Km","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",2422.2457566666694,2413.5790899999997,2403.5790899999997,2395.5790899999997,2390.5790899999997,2403.5790899999997,2404.0259299999998,2395.0259299999998,2364.4850000000001,2368.4579799999997,2365.1569898600001,2361,2360.1648638939996]
[null,"Ausgrid","NSW",26108.799999999999,25884.499999999996,25986.1,25933.999999999996,25966.699999999997,26138.7,26084.699999999997,26071.899999999998,26044.1,26005.772004519997,25933.963453239998,25890.157595699999,25892]
[null,"Endeavour Energy","NSW",23387,23409,23440,23443,23431,23411,23417,23412,23387.318999999996,23369.325000000001,23294.759000000002,23226.554247,23165.13191800001]
[null,"Essential Energy","NSW",194385,183413,179875,181761,182431,183526,183454,183500,183490.17200000002,183529.79100000003,183611.89977582,183385.67778558002,183246.85]
[null,"Energex","Qld",34457,34623,34659,34731,34780,34900,34992,35033,35102.33,35122.369999999995,35129.320000000007,35119,35090]
[null,"Ergon Energy","Qld",144395.92893726,145654.05244104,145367.16225174002,145424.03933772002,145684.85145786,145390.19746680005,146022.96540545998,142293.05232780747,142618.25900000002,143546.25599999999,143113.90362376999,143176.15728403997,143165.93242243686]
[null,"SA Power Networks","SA",71068.558037262701,71025.263198894099,70981.9683605256,71135.774468564399,71323.338505389402,71065.69053787741,71147.812197102408,71152.820000000007,71159.671999999991,71230,71322,71217,71247]
[null,"TasNetworks (D)","Tas",19307.599999999995,19307.599999999995,19307.599999999995,19337.199999999997,19536.499999999996,19752.199999999997,19882.799999999996,19962.199999999997,20063.099999999999,20163.956000000002,20178.814000000002,20200.591,20206.821000000004]
[null,"AusNet (D)","Vic",37642.311000000002,37724.491999999998,37820.120999999999,38099.015000000007,38175.801000000007,38144.854999999989,38379.735999999997,38319.654999999999,38526.894997071307,38383.269156000599,38436.254719000004,38332.555377999663,38206]
[null,"CitiPower","Vic",2260.8736774000031,2292.1840149000004,2193.0273165598005,2192.0000000000036,2185.2934951813381,2223,2230,2233,2270.3383899999994,2272.2336599999999,2274.4,2275.09,2267.8393000000005]
[null,"Jemena Electricity","Vic",4417.8421802475223,4425.5257642176857,4452.4119258373721,4463.4639300000008,4463.8128199999992,4475.9594627931192,4472.42910665613,4455.5649999999996,4435.5072043394503,4450.8945199999998,4449.6114974000002,4452.81440492,4489.5]
[null,"Powercor Australia","Vic",68353.062800743472,68418.000000000044,68578.999999999971,68354.524061887802,68369.84576360033,68445,68767,68824,68933.032790000012,68875.04699997,68814.3,68795.070000000007,68728.801619999998]
[null,"United Energy","Vic",10108,10157.9,10196.6,10113.199999999999,10147.6,10130,10185.700000000001,10143.900000000001,10085.317000000001,10080.0742228,10041.109358129999,10045.58,10042.39]
[null,"Power and Water","NT",4662.6046205791699,4804.4305942154806,4952.5905214427194,5003.0589512998195,5042.1957236970693,5120.3552675771498,5153.1145568625898,5177.9493908460599,5203.8821350773196,5331.4181475766709,5366.5961318361897,5405.0621376891904,5427.8]
[null,"DNSP Total",null,642976.82701015961,633552.52710326738,630214.16046610544,632386.85483947198,633928.51785572805,635126.53682504769,636593.28319608106,632974.06764865352,633684.4095164882,634728.86469086725,634332.08854905621,633882.30983292882,633536.23112433101]
[]
[]
[null,"Circuit length - underground"]
[null,"Km","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",2226.6841277321191,2270.8909228946886,2336.7165155649341,2417.7468954913634,2495.5016536253843,2586.3424009406544,2703.7669782278645,2775.7854879603542,2786.2999999999997,2903.6260485899998,2946.4116804599998,2972,3024.0370076550003]
[null,"Ausgrid","NSW",12633.594999999999,12990.440200000001,13237.806200000001,13528.306199999999,13778.575500000001,14133.723,14541.592999999999,14891.606000000002,15227.388000000001,15317.811933929999,15519.247282659999,15752.117917869999,15955]
[null,"Endeavour Energy","NSW",9045,9423,9859,10136,10386,10761,11151,11617,12104.67,12635.856619000002,13173.102000000001,13766.485130000001,14377.942892000001]
[null,"Essential Energy","NSW",5166,6039,5954,5989,6203,7066,7365,7607,7665.9,7945.5014970858201,8333.4244197300013,8717.4465928099999,8956.7500000000018]
[null,"Energex","Qld",12201,13022,13827,14696,15337,15871,16350,16748,16994.710999999996,17442.340000000004,18072.560000000005,18638,19176]
[null,"Ergon Energy","Qld",3957.5099999999998,4482.4460000000008,5292.8769999999995,6346.0160000000005,6894.8040000000001,7339.335,7724.8859999999995,8179.3249999999998,8503.5530000000017,8913.2439999999988,9140.7352653100006,9315.216805099999,8810.041104585327]
[null,"SA Power Networks","SA",13761.847656182399,14300.857422668401,14839.867189154498,15488.943566456201,15885.212371191199,16127.990868133398,16499.884838495404,16729.45,16922.971000000001,16971,17486,17754,18064]
[null,"TasNetworks (D)","Tas",1902.3,1902.5,1902.5,1930.6,2095.2000000000003,2274.9,2339.3000000000002,2373.6999999999998,2432.8000000000002,2465.2890000000002,2502.2689999999998,2524.422,2560.4310000000005]
[null,"AusNet (D)","Vic",3864.759,4111.4009999999998,4290.7219999999998,4612.5160000000005,4792.9139999999998,5069.0759999999991,5322.3949999999995,5502.2719999999999,5728.1507942210001,5965.9348250001003,6267.0513379999502,6574.8889099999806,6908.59]
[null,"CitiPower","Vic",1690.7516766420035,1783.5898276337566,1843.3371883189016,1877.753680078509,1914.1174746684105,2061,2073,2114,2211.136571,2233.2444600000003,2266.7999999999997,2274.46,2268.151539]
[null,"Jemena Electricity","Vic",1300.8904054881041,1344.3303160118953,1415.6762888429591,1463.2662200000002,1507.1591800000001,1565.6344853564392,1630.0100000000002,1679.2797602493758,1725.06574187348,1795.4201599999999,1851.3087937099999,1891.89543269,2078.0999999999995]
[null,"Powercor Australia","Vic",3323.7991023187474,3512.5000000000014,3541.500000000005,4584.7061214397918,5128.6620490220084,4688,4830,5065,5248.4063490000008,5576.7225399999998,5860.8,6325.54,6683.3673370000006]
[null,"United Energy","Vic",2276,2318.3999999999996,2386.1,2424.2999999999997,2496.8000000000002,2595.4,2631.9,2690.8,2738.098,2793.1475426999996,2834.3576012599997,3296.6700000000005,3339.4]
[null,"Power and Water","NT",1084.2299197764723,1124.1071460940266,1157.2327869284004,1183.2038003092764,1266.1431924995277,1339.6174019387304,1368.7070496764031,1423.2524353760693,1459.8686455909053,1513.6271010544053,1578.2300866977555,1609.7372292739733,1621.2]
[null,"DNSP Total",null,74434.366888139848,78625.462835302766,81884.335168809703,86678.358483775155,90181.089421006545,93479.019156369206,96531.442866399666,99396.470683585794,101749.01910168538,104472.76572736033,107832.29746782771,111412.88001774396,113823.01088024033]
[]
[null,"Sources:\nEconomic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]

{"sheet":"10. Utilisation","index":14,"n_rows":83,"n_cols":16,"rows_kept":83,"cut":false,"hidden":false,"merged":[[52,1,53,15],[3,1,3,13],[26,1,26,13],[48,1,49,14],[51,1,51,15],[28,1,28,15]]}
[]
[]
[]
[null,"Network utilisation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"9. Circuit length"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Network utilisation is a measure of the use of the network. Utilisation rates are derived by comparing maximum demand to the total capacity of the distribution network, at the zone substation level."]
[null,"Network utilisation"]
[null,null,"State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",0.47952345495160087,0.50037230081906181,0.49406528189910981,0.51797505502567864,0.49303008070432869,0.4908321579689704,0.45486600846262343,0.45652173913043476,0.45905277401894451,0.44277131258457381,0.4621109607577808,0.46617548559946415,0.44991399966510381]
[null,"Ausgrid","NSW",0.52784646617815234,0.49609689149083225,0.48862206407358333,0.46288124959533833,0.41764047819408273,0.41873320873080028,0.3506145422276622,0.34453523718172302,0.29683704295929286,0.29465123549563488,0.321426002108534,0.35935790210199658,0.33296588535623112]
[null,"Endeavour Energy","NSW",0.58925667938072379,0.52184530541876395,0.5113063925706467,0.5444586287522386,0.52065165792520651,0.54052358485785146,0.43200207983923422,0.46745068544180995,0.39562826697371478,0.4000302736743036,0.43908450504879171,0.4792797500879854,0.45107051353685768]
[null,"Essential Energy","NSW",0.39678700091303232,0.35528354892113556,0.32456279112797276,0.3291723603283101,0.30546469166736379,0.29051348942375832,0.26061742313573227,0.27098473316935551,0.19466092405147223,0.17990463554482405,0.18698284583697636,0.19896528438301411,0.18886408165125074]
[null,"Energex","Qld",0.50118349938812401,0.4784062221620406,0.47801567491909708,0.49992431022805955,0.49550305650863624,0.46420190471867467,0.44901874225708871,0.4380099427516958,0.42227645108577355,0.39244527771658838,0.40949180085455511,0.42825344285941042,0.42038193688415471]
[null,"Ergon Energy","Qld",0.71112293444779839,0.72787592823895264,0.75564121950905316,0.76783202187571009,0.69037363683544173,0.64722818317608288,0.6413659185878644,0.64121183483405653,0.5548787033626269,0.56990420234444439,0.52150141164366992,0.53271732227158342,0.55985899204109724]
[null,"SA Power Networks","SA",0.71221552163477631,0.68824821299019401,0.71391827491400683,0.74555131428465116,0.69701446419517155,0.69436661641682063,0.58937779919518174,0.58746855021735322,0.59469947328395489,0.52880823034087765,0.54572913852909433,0.57050517266598322,0.54484996761409754]
[null,"TasNetworks (D)","Tas",0.43232323232323233,0.55757575757575761,0.51962616822429908,0.45217391304347826,0.45217391304347826,0.36,0.34962962962962962,0.36296296296296299,0.36792318377481187,0.36896702023703704,0.34785171903703704,0.34438916688888888,0.38783658021156742]
[null,"AusNet (D)","Vic",0.64164361751365362,0.65215262437243271,0.66942433655809008,0.66490547859163307,0.6247916398149892,0.58198639536939223,0.56612300459582365,0.57006946328130437,0.61806166903926263,0.5353930077540241,0.54211997590468108,0.49467325135459461,0.54641018754428161]
[null,"CitiPower","Vic",0.60965249846018543,0.62390397278210974,0.6509618501401877,0.67501506691930957,0.58592202864154375,0.61154932812573926,0.54067688731018615,0.56267281135578828,0.54890516113056709,0.47466272449405833,0.49585884047533307,0.51006470165348672,0.50720802927415987]
[null,"Jemena Electricity","Vic",0.5706479060236167,0.61543195486205349,0.63952358494383532,0.67782795322578671,0.64951405775543181,0.63391967575487984,0.56319290465213501,0.61292873774084977,0.63380420684243755,0.52554990680067004,0.57222994048017872,0.57896172640974786,0.58993745760384242]
[null,"Powercor Australia","Vic",0.82599258795594066,0.80338686388401737,0.82879379204362336,0.87075354303491193,0.82775060282466417,0.80420766881574479,0.7451365048226255,0.76559274319674697,0.7414514410756331,0.71721787270241533,0.74438118070122861,0.72582124201973297,0.76431406006669178]
[null,"United Energy","Vic",0.6496081361209266,0.66216715439587615,0.69312651788465274,0.73381613382463051,0.70574903485221141,0.66604700606821687,0.60493533617233919,0.64106613007855429,0.6636483187193476,0.57093558680667256,0.64259559770748609,0.61762918838421443,0.64086493309203529]
[null,"Power and Water","NT",0.27948557715780298,0.29299773321708805,0.30058772101133391,0.31150912220309807,0.31343516351118761,0.3031958003169572,0.26974614243323441,0.27627514326647562,0.23891717107359031,0.23991700595051674,0.23412466315172817,0.25377078115682766,0.31523500810372773]
[null,"DNSP Average",null,{"$f":"AVERAGE(D32:D45)","v":0.56623493660354052},{"$f":"AVERAGE(E32:E45)","v":0.56969603365216537},0.57629826212996371,0.58955686792377382,0.55564389331955266,0.53623607283884922,0.48695020880866863,0.49983933675779368,0.48076748481367365,0.44579702088904571,0.46182061301693395,0.46861174413120932,0.47855083090322131]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses 2006-2013, 2014, 2015, 2016, 2017, 2018"]
[]
[]
[null,"Note: "]
[null,"\"DNSP average\" is a simple average of all businesses' results for that year. No weightings or other considerations have been applied."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Economic benchmarking RIN responses, 2006-13, 2014, 2015, 2016, 2017, 2018"]

{"sheet":"11. Reg service life","index":15,"n_rows":86,"n_cols":16,"rows_kept":86,"cut":false,"hidden":false,"merged":[[3,1,3,13],[26,1,26,13],[85,1,86,14],[28,1,28,15]]}
[]
[]
[]
[null,"Regulatory Service Life"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Regulatory service life is an indicator of the regulatory age of assets in service across the distribution businesses. In general terms an increasing regulatory service life implies increased maintenance expenditure may be required, or the asset may be reaching the end of its useful life and may need to be replaced. Regulatory service life has been calculated as the difference between the expected life of a new asset and the residual life of the existing assets in service."]
[]
[null,"Regulatory service life - overhead lines less than 33Kv"]
[null,"years","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",42.2,42.2,42.2,42.2,42.2,42.2,42.2,42.2,41.6,33.776354550000001,36.106420999999997,38,40.396705243]
[null,"Ausgrid","NSW",14.464569318083605,13.7894889011516,13.149163566653201,12.723862976044998,13.472644317634597,12.685909326870906,11.9426222624434,11.541685656022693,11.8262215952387,12.032116170000002,12.53209305,13.035975030000003,13.450000000000003]
[null,"Endeavour Energy","NSW",12.4362356745592,2.5008584873686956,4.579430694927197,6.1410802883978022,7.2582266164879954,7.3400317384665996,8.2078020843179971,8.2662038880336013,8.6158196606932052,12.379616597799405,12.176986320000005,12.631882090000005,12.9058042702286]
[null,"Essential Energy","NSW",27.740623392230098,28.312336380175601,28.823347728903499,29.387997972713698,29.9352415739219,30.404243698334799,30.8476268523121,31.605301870633799,39.159128843741001,41.395644063692004,41.994774079999999,42.687483540000002,43.521999999999998]
[null,"Energex","Qld",24.018120101568599,20.894755562065999,18.871860395585699,17.071727162852,15.3550130022488,14.112687573332497,13.381910249692098,12.675811141031797,11.786143046875502,12.198497099999997,12.036004580000004,12,11.945603803496802]
[null,"Ergon Energy","Qld",25.449999999999996,25.7,25.4,24.999999999999996,24.900000000000002,15.352367822217097,23.000000000000004,23.000000000000004,22.799999999999997,22.300000000000004,22,22,20.799999999999997]
[null,"SA Power Networks","SA",33.431695591674099,34.068371082776999,34.583608739025195,35.141620088971798,37.814717741373997,38.474547304610802,38.436845218676197,38.884687902993399,39.4626588818832,39.805620737901201,42.975662330345202,43.441493037522399,44.01]
[null,"TasNetworks (D)","Tas",18.730206394115999,18.8363084674967,18.877852221765099,18.902228764651699,18.825031491480601,18.902704594791398,19.306423545686101,19.699723908332,20.030485746838202,20.485179349999999,21,20.9243305,13.1119716553562]
[null,"AusNet (D)","Vic",24,24,24,24,24,24,24,24,30.4,29.412999999999997,30.7812049256124,34.077219505799597,34.223819066124292]
[null,"CitiPower","Vic",26.456205375696101,26.611241055298201,26.772035612117502,26.944821071296101,27.130220872435203,27.322158988091001,26.431819466728701,26.250069616246201,26.3604251007628,26.504323790000001,26,28,29.299999999999997]
[null,"Jemena Electricity","Vic",31.94,31.150000000000002,31.62,31.479999999999997,28.21,31.72,29.15,31.880000000000003,28.126999999999999,29.619999999999997,35.209999999999994,26.133737879999998,26.690792965959204]
[null,"Powercor Australia","Vic",31.831953092491897,30.509505536251798,29.187773747379499,27.865196474646897,26.540600501324597,25.2141602418208,24.520763071274899,23.974784427921797,23.971944192263098,24.056203979999999,24,25,25.9]
[null,"United Energy","Vic",14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,12.600000000000001,12.600000000000001]
[null,"Power and Water","NT",22.034606754657098,21.602166237932899,21.233744554830999,21.164948457476797,22.061507108811796,22.050819907419097,21.796735010856096,20.295656827500697,14.906943979317397,25.536221609734898,25.540042911752998,25.471185813729999,28]
[null,"DNSP Average",null,24.916563199833032,23.876621486650301,23.814034740269541,23.722939454259823,23.700062309164654,23.134092878467197,23.380015490326663,23.455113881521552,23.796031439299917,24.542889075122378,25.460775592878303,25.428807671218006,25.489764071726075]
[]
[null,"Regulatory service life - distribution substations and transformers"]
[null,"years","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",39.4,39.4,39.4,39.4,39.4,39.4,39.4,39.4,39.4,24.524043639999995,25,25,25.354910279999999]
[null,"Ausgrid","NSW",23.055568641459704,21.1503681609185,19.175180447510602,16.927441482739997,14.0527483159414,12.833349187718497,11.7966484597302,11.612772346510198,12.753878001123297,13.07432816,13.489269360000002,14.122064090000002,14.930000000000003]
[null,"Endeavour Energy","NSW",7.3622086655798,1.5386743691762987,2.7485204317141978,3.8983102116870967,7.5358402996474041,5.491731223575897,6.3430652109706003,6.5941000318590994,7.0430877632350999,7.6293630276258995,8.1062033899999975,8.6178235199999946,8.9013178082085034]
[null,"Essential Energy","NSW",21.4931203862281,21.989545276826799,22.4664777886358,23.068688791904901,23.6414470033478,24.193101490112198,24.7304779883851,25.570920660801601,22.698834459867001,23.103745461599399,23.196553869999999,23.51433377,23.934000000000001]
[null,"Energex","Qld",13.714254033702801,13.087016127064601,12.501440261362301,11.884181623959002,11.378732727336203,11.049802241404702,10.893215334800601,10.739145354366102,10.0035268638483,10.810792699999997,10.935935110000003,11,11.558437143096601]
[null,"Ergon Energy","Qld",20.400000000000002,21.000000000000004,19.3,18.700000000000003,17.7,21.232543549436198,15.799999999999997,15.7,15.299999999999997,15.600000000000001,15,15.099999999999998,15]
[null,"SA Power Networks","SA",25.168457137265499,25.506268117507201,25.736673524593101,25.852099304876798,27.033546397775702,27.020756300263599,26.028471193096099,26.0194500847048,25.984048127055399,27.290843661199698,24.211061489752598,25.309289020692699,25.73]
[null,"TasNetworks (D)","Tas",19.620050660460802,20.037835631292701,20.483059723509001,20.572544919795099,20.567878746108601,20.512442386000501,20.799044453827399,21.237146733496399,21.545217398298998,21.822799570000001,22,22.318604260000001,16.7442880598763]
[null,"AusNet (D)","Vic",23,23,23,23,23,23,23,23,26.1,26.701000000000004,24.782204978894704,25.406070465771002,25.675977982174004]
[null,"CitiPower","Vic",26.456205375696101,26.611241055298201,26.772035612117502,26.944821071296101,27.130220872435203,27.322158988091001,26.431819466728701,26.250069616246201,26.3604251007628,26.504323790000001,26,28,29.299999999999997]
[null,"Jemena Electricity","Vic",20.889999999999997,20.59,21.640000000000004,21.55,21.13,19.670000000000002,19.23,18.029999999999998,18.602,17.809999999999995,18.040000000000003,26.133737879999998,26.690792965959204]
[null,"Powercor Australia","Vic",31.831953092491897,30.509505536251798,29.187773747379499,27.865196474646897,26.540600501324597,25.2141602418208,24.520763071274899,23.974784427921797,23.971944192263098,24.056203979999999,24,25,25.9]
[null,"United Energy","Vic",14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,14.097669102585701,12.600000000000001,12.600000000000001]
[null,"Power and Water","NT",31.747366611381498,32.518500705387993,0,0,16.413966465143798,16.442764559791495,18.382379394308796,19.061557527453097,19.554817554920298,19.228072120038298,17.840906986783896,16.929325537558096,21]
[null,"DNSP Average",null,22.731203836203708,22.216901720164987,19.750630759957694,19.554353784535117,20.687332173689033,20.53431994791433,20.103825262550576,20.091972563281786,20.243960611711429,19.446656086646357,19.049986020572636,19.9322320388587,20.237123159951043]
[]
[null,"Regulatory service life - zone substations and transformers"]
[null,"years","State","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",20.900000000000002,20.900000000000002,20.900000000000002,20.900000000000002,20.900000000000002,20.900000000000002,20.900000000000002,20.900000000000002,23.5,24.972993150000001,32,30,32.700000000000003]
[null,"Ausgrid","NSW",21.472843078221299,20.076996884908798,18.604295616285299,16.645914534083804,13.358008194559694,11.873543673064297,10.778236864610996,10.435993243101201,11.586664785420105,12.268571890000004,12.42080627,12.863679819999994,13.439999999999998]
[null,"Endeavour Energy","NSW",12.691210601167995,1.4978838790364932,2.6097504689490947,3.4972334350227001,4.0132294842612026,5.1678972189360977,5.7437610209429977,5.977938958700598,5.9364594200882976,5.5357568374758017,5.6296039500000035,6.5069865100000044,7.2396839819080014]
[null,"Essential Energy","NSW",30.763218904193501,26.7363067697185,27.088335941574499,27.642259886039501,27.6609910342166,28.221706286236401,28.553855053102101,30.105058546855499,20.849863971551699,24.1843593250982,24.221486809999998,24.92746262,25.452000000000002]
[null,"Energex","Qld",21.624376140335201,19.395173579426,17.918158371411103,16.9819045554121,15.528937567478003,14.422106731628105,13.525138964574204,12.839905829577305,12.824230326552303,12.19164894,12.64920978,13,13.782889956220203]
[null,"Ergon Energy","Qld",19.350000000000001,19.499999999999996,20.900000000000002,16.499999999999996,18,16.919256530690802,15.299999999999997,13.699999999999996,12.700000000000003,17.600000000000001,15,12.400000000000002,12.2]
[null,"SA Power Networks","SA",25.168457137265499,25.506268117507201,25.736673524593101,25.852099304876798,27.033546397775702,27.020756300263599,26.028471193096099,26.0194500847048,25.987539950928198,27.326727006062601,18.236498537204501,19.2697436057544,19.27]
[null,"TasNetworks (D)","Tas",25.7556483091102,24.784201830629399,25.7244143005998,26.001251795798701,26.660012218199398,26.013664514804599,26.695338245608298,27.032948151795502,26.390482904766998,26.446960230000002,27,26.475975130000002,11.536469064507202]
[null,"AusNet (D)","Vic",28,28,28,28,28,28,28,28,26.4,35.280999999999999,36.560283687943254,37.560283687943254,38.406451612903226]
[null,"CitiPower","Vic",26.456205375696101,26.611241055298201,26.772035612117502,26.944821071296101,27.130220872435203,27.322158988091001,26.431819466728701,26.250069616246201,26.3604251007628,26.504323790000001,26,28,29.299999999999997]
[null,"Jemena Electricity","Vic",27.499999999999996,29.549999999999997,28.82,27.89,29.749999999999996,23.910000000000004,34.200000000000003,20.940000000000005,31.149000000000001,30.63,10.469999999999999,23.634609229999999,25.127140794796297]
[null,"Powercor Australia","Vic",31.831953092491897,30.509505536251798,29.187773747379499,27.865196474646897,26.540600501324597,25.2141602418208,24.520763071274899,23.974784427921797,23.971944192263098,24.056203979999999,24,25,25.9]
[null,"United Energy","Vic",36,36,36,36,36,36,36,36,36,36,36,37,37]
[null,"Power and Water","NT",23.3050152594836,23.556983688814899,24.444817378646601,17.670241212451799,31.704350771808699,29.601740638466801,28.621381762537599,9.3966791537657031,31.2445574397671,34.089387846944099,34.381634065466699,32.057503251543899,33]
[null,"DNSP Average",null,25.058494849854664,23.758897238685091,23.764732497254034,22.742208733544885,23.73427836014708,22.899070794571607,23.235626117319704,20.826630572333475,22.492940578007186,24.077709499684335,22.469251650043883,23.478303132517254,23.168188243595353]
[]
[null,"Sources:"]
[null,"Economic benchmarking RIN responses, 2006-13, 2014, 2015, 2016, 2017, 2018"]

{"sheet":"12. Return on assets","index":16,"n_rows":83,"n_cols":8,"rows_kept":83,"cut":false,"hidden":false,"merged":[[82,1,82,9],[3,1,3,8],[79,1,79,9]]}
[]
[]
[]
[null,"Return on assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Return on assets, including incentive scheme penalties or rewards"]
[null,"%","State","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",5.2455931161805469E-2,8.2552412084012344E-2,8.9924680882592145E-2,9.727570292342326E-2,5.9390049209781762E-2]
[null,"Ausgrid","NSW",7.3311206011255708E-2,6.1128404625309045E-2,3.2555704844520743E-2,3.6369835726797563E-2,3.8618645207755341E-2]
[null,"Endeavour Energy","NSW",8.2275905690078519E-2,8.6804383146315889E-2,5.3545036943937502E-2,5.2823928149741906E-2,5.5166605900596688E-2]
[null,"Essential Energy","NSW",9.013443264529418E-2,9.7455547240362275E-2,3.386578678926204E-2,4.2823325330819811E-2,3.7557917584040458E-2]
[null,"Energex","Qld",5.397002784547273E-2,8.0537944649781867E-2,7.6985198374023039E-2,7.144988349642209E-2,5.7895224507223196E-2]
[null,"Ergon Energy","Qld",6.9280643792257082E-2,8.7519460532321472E-2,6.2907783354763033E-2,7.3523404307194756E-2,5.1497015238503127E-2]
[null,"SA Power Networks","SA",0.10642930847623225,0.11494084509556537,6.4671472305140823E-2,5.5057277655488984E-2,5.9137225682613412E-2]
[null,"TasNetworks (D)","Tas",6.9591234169082278E-2,9.3535140002097811E-2,9.8193601780374978E-2,7.5719624738154565E-2,4.6055909577727941E-2]
[null,"AusNet (D)","Vic",7.321930991992763E-2,9.3427150419146246E-2,4.5667691102743525E-2,6.6496368636379602E-2,5.2872117669971623E-2]
[null,"CitiPower","Vic",6.7544924327159958E-2,7.9588364545711401E-2,5.6573290353629464E-2,5.7104076260375669E-2,6.064831686506314E-2]
[null,"Jemena Electricity","Vic",8.8319070368658395E-2,9.7457340799451161E-2,7.3462066786203595E-2,8.5004225645307935E-2,6.0198878258846657E-2]
[null,"Powercor Australia","Vic",8.4699257636046105E-2,8.9619863678734604E-2,6.9326623809406018E-2,6.5164558929622224E-2,5.4631937421912864E-2]
[null,"United Energy","Vic",6.7833914319253938E-2,7.2323093583799958E-2,4.1363986845298281E-2,6.728189801084368E-2,7.4845450851388953E-2]
[null,"Return on assets, excluding incentive scheme penalties or rewards"]
[null,"%","State","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",5.2455931161805469E-2,8.2552412084012344E-2,8.9924680882592145E-2,9.727570292342326E-2,5.976629972589536E-2]
[null,"Ausgrid","NSW",7.3054216941399019E-2,5.5207342832723286E-2,2.6942205166642148E-2,3.205408905828952E-2,3.5623420851988982E-2]
[null,"Endeavour Energy","NSW",8.0981965803466838E-2,7.1936191985282907E-2,5.023212066890774E-2,4.8407827103601135E-2,5.9097811678935151E-2]
[null,"Essential Energy","NSW",9.0045861813550954E-2,9.737171573249373E-2,3.3780519987852517E-2,4.2738926876174622E-2,3.7078663687312878E-2]
[null,"Energex","Qld",5.3940109258764732E-2,7.744488597559232E-2,7.5815486845027841E-2,6.5966753197911537E-2,5.5606988762471436E-2]
[null,"Ergon Energy","Qld",6.9089176504174052E-2,8.4331035507922231E-2,5.7211466832725356E-2,6.6856900693376339E-2,4.261671339326803E-2]
[null,"SA Power Networks","SA",0.10104617120632116,0.11118254269797428,6.4645269558014293E-2,5.1988490829807055E-2,5.2901356917056996E-2]
[null,"TasNetworks (D)","Tas",6.9591234169082278E-2,9.3535140002097811E-2,9.9796675475141136E-2,7.058201692457787E-2,3.788489044394288E-2]
[null,"AusNet (D)","Vic",6.4581810458778852E-2,8.8375240681101794E-2,3.9311843632934634E-2,5.4500284467933022E-2,5.2289719989160335E-2]
[null,"CitiPower","Vic",7.1606304269828641E-2,8.2984239265659454E-2,5.8903257425682698E-2,5.8568933109541976E-2,5.9397573725192186E-2]
[null,"Jemena Electricity","Vic",6.9064861133865244E-2,8.4187664533746667E-2,6.1364868929207637E-2,7.7612635344402339E-2,6.274711316009729E-2]
[null,"Powercor Australia","Vic",7.9682292753157899E-2,8.8467607716533905E-2,7.1174003457603066E-2,5.7741129381903705E-2,4.9658760370063296E-2]
[null,"United Energy","Vic",7.7547499488354515E-2,8.3525154397227602E-2,4.757425588267334E-2,6.4140025096994124E-2,6.7155456297426225E-2]
[]
[null,"Return on assets, real pre-tax WACC"]
[null,"%","State","2014","2015",2016,2017,2018]
[null,"Evoenergy","ACT",6.9104413904183995E-2,4.6123466378985997E-2,4.5140152236492002E-2,4.4780364263113E-2,4.4151741809216001E-2]
[null,"Ausgrid","NSW",8.1323549999999994E-2,4.6833121443930002E-2,4.6214579624192002E-2,4.5340135962489002E-2,4.4439336152588001E-2]
[null,"Endeavour Energy","NSW",8.1497310000000003E-2,4.8207460000000001E-2,4.7580409999999997E-2,4.7580409999999997E-2,4.7580409999999997E-2]
[null,"Essential Energy","NSW",8.0747070000000004E-2,4.7339601303865997E-2,4.6712547347322997E-2,4.5853882535440003E-2,4.4984266861018002E-2]
[null,"Energex","Qld",8.0174019999999999E-2,8.0174019999999999E-2,3.9685129524839997E-2,3.998734412978E-2,4.0044886175869002E-2]
[null,"Ergon Energy","Qld",7.8887440000000003E-2,7.8887440000000003E-2,3.9444830159523998E-2,3.9747044764464001E-2,3.9804586810553003E-2]
[null,"SA Power Networks","SA",8.9765134546147998E-2,8.9765134546147998E-2,4.3476319999999999E-2,4.364842E-2,4.3548499999999997E-2]
[null,"TasNetworks (D)","Tas",6.5541589999999997E-2,6.5541589999999997E-2,6.5541589999999997E-2,6.5541589999999997E-2,4.1857690545670997E-2]
[null,"AusNet (D)","Vic",7.8036889999999998E-2,7.8036889999999998E-2,4.5338770460766002E-2,4.4884194435220001E-2,4.4635078632446E-2]
[null,"CitiPower","Vic",7.8647579999999995E-2,7.8647579999999995E-2,4.4198978985960001E-2,4.3626523697706997E-2,4.3129433734382001E-2]
[null,"Jemena Electricity","Vic",8.7011430000000001E-2,8.7011430000000001E-2,4.6963445562191002E-2,4.6365388308846997E-2,4.5849482267400002E-2]
[null,"Powercor Australia","Vic",7.7571100000000004E-2,7.7571100000000004E-2,4.3201557994291997E-2,4.2629102706039E-2,4.2132012742713998E-2]
[null,"United Energy","Vic",7.9141470216966006E-2,7.9141470216966006E-2,4.7921268909003001E-2,4.7286110196271998E-2,4.6714900529443E-2]
[]
[null,"Sources:"]
[null,"Roll forward Model"]
[null,"Post tax revenue Model"]
[null,"Economic benchmarking RIN responses 2014 to 2018"]
[null,"Annual reporting RIN responses 2014 to 2018"]
[]
[null,"Notes:"]
[null,"We have calculated the regulatory return on assets (EBIT) measure for each distribution network service provider using the formulae used in our profitability measures review (i.e. EBIT/RAB). Our detailed approach is set out in the AER Draft Position Paper.\nHowever, our review of data reported in the income statements (annual RIN submissions) has indentified some differences in reporting between DNSPs. We are currently reviewing our EBIT measure as part of the ongoing work in our profitability review. We will update this data if changes in the deriviation of EBIT arise from our ongoing work."]