Victorian Current Acts

NATIONAL ELECTRICITY (VICTORIA) ACT 2005 - SCHEDULE 1

Schedule 1––Specified building block amounts applying to applicable Victorian distribution determinations

Sections 16M and 16N

Part A

Citipower distribution determination 2011-15

Table 19

Building block amounts resulting from ESCV ECM carryover for CitiPower ($ million, 2010)

2011	2012	2013	2014	Total
4.38	–8.01	–5.74	–4.93	–14.30

Table 20

Building blocks resulting from the ESCV S factor close out
($ million, 2010)

2011	2012	2013	2014	2015
–2.19	–4.50	–3.33	–0.33	–3.53

Part B

Jemena distribution determination 2011-15

Table 19

Building block amounts resulting from ESCV ECM carryover for Jemena ($ million, 2010)

2011	2012	2013	2014	Total
17.75	11.73	13.99	–1.90	41.57

Table 20

Building blocks resulting from the ESCV S factor close out
($ million, 2010)

2011	2012	2013	2014	2015
5.46	0.92	–0.20	–0.19	–9.63

Part C

Powercor distribution determination 2011-15

Table 19

Building block amounts resulting from ESCV ECM carryover for Powercor ($ million, 2010)

2011	2012	2013	2014	Total
0.0	11.18	–4.66	–9.72	–3.20

Table 20

Building blocks resulting from the ESCV S factor close out
($ million, 2010)

2011	2012	2013	2014	2015
–5.95	–20.94	–5.22	–0.31	0.67

Part D

SPI Electricity distribution determination 2011‑15

Table 19

Building block amounts resulting from ESCV ECM carryover for SPI Electricity ($ million, 2010)

2011	2012	2013	2014	Total
11.11	–23.64	–8.64	1.78	–19.39

Table 20

Building blocks resulting from the ESCV S factor close out
($ million, 2010)

2011	2012	2013	2014	2015
40.22	20.21	–7.04	–1.59	–78.38

Part E

United Energy distribution determination 2011-15

Table 18

Building block amounts resulting from ESCV ECM carryover for United Energy ($ million, 2010)

2011	2012	2013	2014	Total
–	–	–	–	–

Table 19

Building blocks resulting from the ESCV S factor close out
($ million, 2010)

2011	2012	2013	2014	2015
–4.80	–4.80	–6.21	–6.15	–10.76

Sch. 2 inserted by No. 24/2016 s. 6.