1
Public Forum
Draft Decision Jemena (NSW) Gas Networks 1 July 2010 to 30 June 2015
24 February 2010
Public Forum Draft Decision Jemena (NSW) Gas Networks 1 July 2010 - - PowerPoint PPT Presentation
Public Forum Draft Decision Jemena (NSW) Gas Networks 1 July 2010 to 30 June 2015 24 February 2010 Mr Steve Edwell, AER Chairman 1 Overview of operating environment First access arrangement revision for JGN under the NGL Current
1
24 February 2010
2
3
* This is an estimate based on a tax rate of 30 per cent and gamma of 0.5.
4
5
6
20 40 60 80 100 120 140 160 180 2010-11 2011-12 2012-13 2013-14 2014-15
Estimated Opex 2009/10
$2009-10 million
7
50 100 150 200 250 2010-11 2011-12 2012-13 2013-14 2014-15
Non system assets System reinforcement Market expansion
Estimated Capex 2009/10
$2009-10 million
8
* JGN has proposed to use Fama-French three factor model (FFM) instead of standard Sharpe- Lintner CAPM. Equity beta is used in CAPM but not used in the FFM.
9
20 40 60 80 100 120 140 160 2010-11 2011-12 2012-13 2013-14 2014-15
Proposed Approved
$2009-10 million
Estimated Opex 2009/10
10
11
20 40 60 80 100 120 140 160 180 200 2010-11 2011-12 2012-13 2013-14 2014-15
$2009-10 million
Estimated Capex 2009/10
12
13
9.0% 9.5% 10.0% 10.5% 11.0% 11.5% Proposal Change Approved
RFR DRP FFM Nominal Vanilla WACC
14
* JGN has proposed to use Fama-French three factor model (FFM) instead of standard Sharpe- Lintner CAPM. Equity beta is used in CAPM but not used in the FFM.
15
16
20000 40000 60000 80000 100000 2010-11 2011-12 2012-13 2013-14 2014-15
17
18
19
20
21