Investor Presentaiton
Comparison of 2014-19 and 2019-24 Determination
Comparison of key assumptions
Item
Regulatory CPI
Tax allowance
Depreciation method for tax
calculation
Straight Line
Diminishing
Value
2014-19
2.42%
2019-24
2.42%
Comments
Consistent across regulatory periods
Gamma
0.400
0.585
Cost of equity allowance
7.10%
5.70%
Risk free rate
2.55%
2.04%
Final outcome of Review of Regulatory Tax Approach changed tax depreciation
calculation from straight-line method to diminishing value method causing lower
tax allowance over time
Increase driven by shift from 2013 rate of return guideline to 2018 rate of return
instrument
Difference driven by shift from 2013 rate of return guideline to the 2018 rate
of return instrument as presented by component below
Difference driven by updated Australia sovereign yield curve
Equity beta
0.7
0.6
Lower cost of equity allowed in the WACC
Market risk premium
6.5%
6.1%
Lower cost of equity allowed in the WACC
Equity funding
40%
40%
Cost of debt allowance
5.93% 6.51%
4.98% 5.74%
Debt margin assumption
BBB
2/3 BBB 1/3 A
Unchanged
Difference driven by updated debt forward yield curves and changed
margin assumption
Lower cost of debt allowed in the WACC
Better
Ausgrid Together
Source: 2014-19 AER Determination for Ausgrid, 2019-24 AER Determination for Ausgrid
43
43View entire presentation