Table E3 Real material input cost escalation forecasts ($ real 2012-13) 2014–15 (%) 2015–16 (%) 2016–17 (%) 2017–18 (%) 2018–19 (%) Aluminium CEG 4.2 5.8 5.0 4.2 3.6 SKM 4.69 4.88 3.09 4.42 2.97 BIS Shrapnel 1.4 5.6 3.9 11.0 -6.5 Range (low to 1.4 to 4.69 4.88 to 5.8 3.09 to 5.0 4.2 to 11.0 -6.5 to 3.6 high) Copper CEG -0.9 1.1 0.3 -0.3 -0.7 SKM -0.17 0.17 -1.15 -0.16 -1.45 BIS Shrapnel -0.9 -1.5 0.3 9.3 -8.7 Range (low to -0.9 to 0.17 -1.5 to 1.1 -1.15 to 0.3 -0.3 to 9.3 -8.7 to -0.7 high) Steel CEG 0.6 3.2 0.6 0.3 -0.1 SKM 2.84 2.45 -0.35 0.38 -1.11 BIS Shrapnel1 5.1 1.0 -0.2 8.0 -8.9 Range (low to 0.6 to 5.1 1.0 to 3.2 -0.35 to 0.6 0.3 to 8.0 -0.1 to -8.9 high) Oil CEG -0.5 2.8 2.6 2.1 1.8 SKM -5.11 -0.79 0.74 1.85 0.51 BIS Shrapnel2 1.4 -1.1 -0.2 6.5 -6.2 Range (low to
Table E3 Real material input cost escalation forecasts ($ real 2012-13) 2014–15 (%) 2015–16 (%) 2016–17 (%) 2017–18 (%) 2018–19 (%) Aluminium CEG SKM BIS Shrapnel Range (low to high) 4.2 4.69 1.4 1.4 to 4.69 5.8 4.88 5.6 4.88 to 5.8 5.0 3.09 3.9 3.09 to 5.0 4.2 4.42 11.0 4.2 to 11.0 3.6 2.97 -6.5 -6.5 to 3.6 Copper CEG SKM BIS Shrapnel Range (low to high) -0.9 -0.17 -0.9 -0.9 to 0.17 1.1 0.17 -1.5 -1.5 to 1.1 0.3 -1.15 0.3 -1.15 to 0.3 -0.3 -0.16 9.3 -0.3 to 9.3 -0.7 -1.45 -8.7 -8.7 to -0.7 Steel CEG SKM BIS Shrapnel1 Range (low to high) 0.6 2.84 5.1 0.6 to 5.1 3.2 2.45 1.0 1.0 to 3.2 0.6 -0.35 -0.2 -0.35 to 0.6 0.3 0.38 8.0 0.3 to 8.0 -0.1 -1.11 -8.9 -0.1 to -8.9 Oil CEG SKM BIS Shrapnel2 Range (low to -0.5 -5.11 1.4 2.8 -0.79 -1.1 2.6 0.74 -0.2 2.1 1.85 6.5 1.8 0.51 -6.2
AER%20draft%20decision%20ActewAGL%20distribution%20determination%20-%20Attachment%2006%20-%20Capex%20-%20November%202014.DOCX