Investor Presentaiton
Regulatory
proposal
metric
Capex
$2,011m
$1,596m
($2019-20)
INFRASTRUCTURE FOR THE FUTURE
SAPN 2020-25 FINAL REGULATORY DETERMINATION
The AER Final Determination establishes revenue certainty until 30 June 2025
2015-20
Allowance (1) Draft Decision (2)
2020-25
2020-25
2020-25
Revised
Final Decision (2)
Proposal (2)
$1,247m
$1,693m
The Final Determination is in line with expectations with
improved capex and inflation outcomes
Standard Control Services Revenue ($m) and RAB ($bn)(1)(2)
$1,000
Opex
$1,375m
$1,473m(3)
$1,470m
$1,470m
($2019-20)
$800
WACC
6.17%
4.95%
4.79%
4.75%
$600
4.77
4.85
Risk-free
2.96%
1.32%
0.96%
0.90%
4.48
4.59
4.68
4.36
Rate
4.23
$400
4.09
3.88
3.93
Inflation
2.50%
2.45%
2.36%
2.27%(4)
$200
Gamma
Revenue
(Nominal)
0.4
0.585
0.585
0.585
$-
FY16 FY17 FY18
FY19 FY20 FY21 FY22 FY23 FY24 FY25
Revenue Allowance
Draft Determination
Revised Proposal
Final Determination
$3,769m
$3,905m
$3,933m
$3,914m
Regulated Asset Base
The majority of SA Power Networks' Revised Proposal was accepted by the AER in the Final Determination released on 5 June 2020
(1) AER Final Decision 2015-2020, October 2015 updated to $2020 (2) AER Final Decision Overview, June 2020. (3) AER Draft Decision Overview, October 2019. (4) The reduction in the inflation forecast was due to the using of
the trimmed mean CPI forecast as it was more appropriate in the COVID-19 circumstances.
Spark Infrastructure | Investor Presentation | October November 2020
23View entire presentation