| Ausgrid D ($2023–24) | 20.6 (Draft Att 6, p.32) [R036] | 19.0, −7.8% (Draft Att 6, p.32; Draft Att 6, p.34) [R037, R041]; applied | 18.1 (Final Att 6, p.17) [R038] | 18.1 (Final Att 6, p.17; Final Att 5, p.16) [R039, R040] | Final: once the AER adjusted the model, the preferred option "presents the highest NPV"; SP-3 is still not an obligation (Final Att 5, p.16) [R033]. EMCa was the consultant. |
| Evoenergy D ($2023–24) | 14.6 (Final Att 6, p.48) [R180] | 14.6 placeholder (Draft Att 6, p.52) [R183] | 15.0 (Final Att 6, p.48) [R181] | 15.0 accepted (Final Att 6, p.47) [R182, R184] | Accepted on an updated business case and modelling, an EMCa review, and the Security Legislation Amendment (Critical Infrastructure Protection) Act 2022. |
| PWC D ($2023–24) | 4.4 (Final Att 6, p.18) [R214] | 4.4 placeholder (Draft Att 6, p.25) [R217] | 5.0 (Final Att 6, p.19) [R215] | AER 4.9, not applied; total opex 387.2 accepted (Final Att 6, p.18; Final Att 6, p.5) [R216, R222] | 4.9 is the 5.0 re-indexed for inflation. The revised rise from 4.4 to 5.0 corrected a transcription error. |
| TasNetworks D ($2023–24) | 3.9 (Draft Att 6, p.27) [R274] | AER 2.8, −1.1, not applied (Draft Att 6, p.27) [R275, R276] | not printed | not printed; total 541.0 accepted (Final Overview, p.37) [R281] | |
| TasNetworks T ($2023–24) | 15.4 (Draft Att 6, p.23) [R294] | AER 11.0, −4.4, not applied (Draft Att 6, p.24) [R295, R296] | not printed | not printed; total 209.2 accepted (Final Overview, p.39) [R302] | |
| SAPN D: uplift ($2024–25) | 47.6 (Draft Att 6, p.30) [R246] | 47.6 included (Draft Att 6, p.34) [R247] | not printed | AER model 47.4, not applied; total 2,036.2 accepted (Final opex model, cells O77:S77; Final Overview, p.29) [R303, R261] | |
| SAPN D: operationalising ($2024–25) | 17.4 (Draft Att 6, p.34) [R250] | 17.4 included (Draft Att 6, p.34) [R251] | not printed | AER model 17.3, not applied (Final opex model, cells O80:S80) [R304] | A capex-to-opex reclassification (RECLASS), not SaaS. |