{ "meta": { "built": "2026-09-15", "register_year": "FY2024-25", "register_rows": 209, "teba_facilities": 21, "source_register": "CER Safeguard facility reported emissions and baselines, FY2024-25", "engine": "tools/consultation_kb/{coverage_dynamics,dossier/teba_rate_grid,dossier/teba_frontier}.py" }, "const": { "ERC_2425": 0.902, "ERC_STEP": 0.049, "ERC_2930": 0.657, "D_STATUTORY": 0.03285, "FLOOR_T": 100000, "THRESHOLD": 100000, "ELIGIBLE_YEARS": 10, "HORIZON": 16, "NEW_EMISSIONS_T": 17010000, "NEW_BASELINE_T": 2592000, "NAT_2005_MT": 607.7, "SHARE": 0.298, "BUDGET": { "0.62": 412.8, "0.70": 369.3 } }, "ramp": [ 0.0, 0.35887, 0.503288, 0.558096, 0.694188, 0.752615, 0.811042, 0.858281, 0.905521, 0.95276, 1.0 ], "churn": { "rows_cur": 209, "rows_prev": 221, "names_cur": 208, "names_prev": 219, "both": 184, "only_cur": [ "2. Solid Waste Services - MRL", "Beaudesert Plant - A J Bush & Sons (Mfrs) P/L", "Blackwater Coal Mine", "Blair Athol Operations", "Cook Colliery", "Daunia Coal Mine", "Fisherman's Landing - Clinker & Cement", "Fisherman's Landing - Lime", "InfraBuild Steel - Laverton Steel Mill", "Karlawinda Gold Project", "Kemerton Silicon Smelter", "Kestrel Mine", "Koodaideri Mine", "Macedon", "Newlands Coal Complex including Newlands Northern UG", "ODS01 Olympic Dam – UOD Facility", "Onslow Haul Road", "Qantas Airways Limited - National Facility", "Sino Iron Project – Cape Preston", "Vales Point Power Station", "WA Transport facility", "West Pilbara Iron Ore Project", "Wodgina Lithium Project", "Woodlawn Bioreactor" ], "only_prev": [ "1. Solid Waste Services - Lucas Heights", "1. Solid Waste Services - MRL", "Angaston Operations", "Blackwater Mine", "Chain Valley Colliery", "Cowal Operations", "Dandenong", "Darwin LNG Plant", "Daunia Mine", "Fisherman's Landing", "Goldfields Gas Transmission Pipeline", "Grosvenor Mine", "Gudai-Darri Mine", "InfraBuild Steel Laverton Steel Mill", "Ironbark No. 1", "Kestrel Coal Pty Ltd", "Kogan Creek Mine", "Leinster Power Station", "Millicent Mill", "Mobil Altona Refinery", "Mt Keith Power Station", "Mt Marion Lithium Project", "NKS01 Nickel West Kalgoorlie Facility", "NKW01 Nickel West Kwinana Facility", "NMK01 Nickel West Mt Keith Facility", "ODS01 Olympic Dam - UOD Facility", "Qantas Airways Limited National Transport Facility", "Qenos Altona Manufacturing", "Ravensthorpe Nickel Operation", "SIMEC Mining - Middleback Range Iron Ore Mine (Whyalla)", "Sino Iron Project - Cape Preston", "Sojitz Gregory Crinum Mine", "Western Australia", "Western Port Works", "Wodgina Operations" ], "dup_cur": { "Telfer Gold Mine": 2 }, "dup_prev": { "Blackwater Mine": 2, "Daunia Mine": 2 }, "pairs": [ [ "Blackwater Coal Mine", "Blackwater Mine", "check" ], [ "Daunia Coal Mine", "Daunia Mine", "check" ], [ "Fisherman's Landing - Clinker & Cement", "Fisherman's Landing", "check" ], [ "Fisherman's Landing - Lime", "Fisherman's Landing", "check" ], [ "InfraBuild Steel - Laverton Steel Mill", "InfraBuild Steel Laverton Steel Mill", "punctuation" ], [ "Kestrel Mine", "Kestrel Coal Pty Ltd", "check" ], [ "ODS01 Olympic Dam – UOD Facility", "ODS01 Olympic Dam - UOD Facility", "punctuation" ], [ "Qantas Airways Limited - National Facility", "Qantas Airways Limited National Transport Facility", "check" ], [ "Sino Iron Project – Cape Preston", "Sino Iron Project - Cape Preston", "punctuation" ], [ "Wodgina Lithium Project", "Wodgina Operations", "check" ] ] }, "scorecard": [ { "group": "lng", "n": 17, "b_prev": 39.4819, "b_pred": 37.4476, "b_act": 37.0755, "c_prev": 37.2604, "c_act": 37.0757 }, { "group": "coal", "n": 59, "b_prev": 25.6207, "b_pred": 24.3006, "b_act": 24.3092, "c_prev": 27.2995, "c_act": 28.5034 }, { "group": "other", "n": 34, "b_prev": 17.3706, "b_pred": 16.6469, "b_act": 17.1455, "c_prev": 17.0624, "c_act": 16.7522 }, { "group": "alumina", "n": 6, "b_prev": 11.5304, "b_pred": 11.1657, "b_act": 10.5634, "c_prev": 11.9923, "c_act": 11.1488 }, { "group": "steel", "n": 2, "b_prev": 7.203, "b_pred": 7.1303, "b_act": 7.1894, "c_prev": 7.1378, "c_act": 7.3491 }, { "group": "iron_ore", "n": 24, "b_prev": 5.853, "b_pred": 5.5515, "b_act": 5.7169, "c_prev": 6.1795, "c_act": 6.4973 }, { "group": "gas_east", "n": 3, "b_prev": 3.5255, "b_pred": 3.3438, "b_act": 3.34, "c_prev": 3.8597, "c_act": 2.9386 }, { "group": "aluminium", "n": 4, "b_prev": 2.937, "b_pred": 2.8615, "b_act": 2.8652, "c_prev": 3.0537, "c_act": 2.9719 }, { "group": "gold", "n": 13, "b_prev": 2.2759, "b_pred": 2.1587, "b_act": 2.1875, "c_prev": 2.3058, "c_act": 2.3873 }, { "group": "base_metals", "n": 5, "b_prev": 1.1251, "b_pred": 1.0854, "b_act": 1.0361, "c_prev": 1.2304, "c_act": 1.1532 }, { "group": "oil", "n": 4, "b_prev": 0.7813, "b_pred": 0.741, "b_act": 0.696, "c_prev": 0.7876, "c_act": 0.8701 }, { "group": "mineral_sands", "n": 3, "b_prev": 0.6474, "b_pred": 0.6241, "b_act": 0.7112, "c_prev": 0.7299, "c_act": 0.8115 }, { "group": "nickel", "n": 1, "b_prev": 0.4782, "b_pred": 0.4732, "b_act": 0.4656, "c_prev": 0.5238, "c_act": 0.5085 }, { "group": "bauxite", "n": 2, "b_prev": 0.3712, "b_pred": 0.3521, "b_act": 0.3525, "c_prev": 0.4043, "c_act": 0.4126 }, { "group": "manganese", "n": 2, "b_prev": 0.3472, "b_pred": 0.3377, "b_act": 0.2505, "c_prev": 0.3706, "c_act": 0.3252 }, { "group": "gas_west", "n": 2, "b_prev": 0.3372, "b_pred": 0.3199, "b_act": 0.3276, "c_prev": 0.4265, "c_act": 0.4407 }, { "group": "lithium", "n": 2, "b_prev": 0.2687, "b_pred": 0.2548, "b_act": 0.2452, "c_prev": 0.2846, "c_act": 0.2952 }, { "group": "all", "n": 183, "b_prev": 120.1544, "b_pred": 114.7949, "b_act": 114.4776, "c_prev": 120.9088, "c_act": 120.4416 } ], "pf": { "capped": { "coal_thermal": [ 1.0, 1.0, 1.0, 0.9853, 0.9776, 0.9728, 0.964, 0.923, 0.882, 0.841, 0.8, 0.8, 0.8, 0.8, 0.8, 0.8 ], "coal_met": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "lng": [ 1.0, 0.9977, 1.0, 1.0, 1.0, 0.9933, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692 ], "gas_east": [ 1.0, 0.9361, 0.9201, 0.9068, 0.9031, 0.9006, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898 ], "gas_west": [ 1.0, 0.9854, 1.0, 1.0, 0.9852, 0.9564, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436 ], "oil": [ 1.0, 0.8926, 0.8449, 0.794, 0.7144, 0.6709, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467 ], "alumina": [ 1.0, 1.0, 0.9583, 0.9412, 0.9412, 0.9412, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956 ], "aluminium": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "bauxite": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "iron_ore": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "steel": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "gold": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "copper": [ 1.0, 0.9779, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "base_metals": [ 1.0, 1.0, 0.9948, 1.0, 1.0, 0.9987, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216 ], "nickel": [ 1.0, 0.7668, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831 ], "lithium": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "mineral_sands": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "manganese": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "other": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ] }, "uncapped": { "coal_thermal": [ 1.0, 1.0402, 1.0184, 0.9853, 0.9776, 0.9728, 0.964, 0.923, 0.882, 0.841, 0.8, 0.8, 0.8, 0.8, 0.8, 0.8 ], "coal_met": [ 1.0, 1.0199, 1.0874, 1.0956, 1.1088, 1.0763, 1.0698, 1.0649, 1.0599, 1.055, 1.05, 1.05, 1.05, 1.05, 1.05, 1.05 ], "lng": [ 1.0, 0.9977, 1.0372, 1.0527, 1.0264, 0.9933, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692 ], "gas_east": [ 1.0, 0.9361, 0.9201, 0.9068, 0.9031, 0.9006, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898 ], "gas_west": [ 1.0, 0.9854, 1.0088, 1.0266, 0.9852, 0.9564, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436 ], "oil": [ 1.0, 0.8926, 0.8449, 0.794, 0.7144, 0.6709, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467 ], "alumina": [ 1.0, 1.0096, 0.9583, 0.9412, 0.9412, 0.9412, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956, 0.956 ], "aluminium": [ 1.0, 1.0167, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616, 1.0616 ], "bauxite": [ 1.0, 1.0088, 1.0803, 1.0705, 1.1002, 1.1363, 1.0589, 1.0589, 1.0589, 1.0589, 1.0589, 1.0589, 1.0589, 1.0589, 1.0589, 1.0589 ], "iron_ore": [ 1.0, 1.0205, 1.0552, 1.0649, 1.0573, 1.0362, 1.0058, 1.0058, 1.0058, 1.0058, 1.0058, 1.0058, 1.0058, 1.0058, 1.0058, 1.0058 ], "steel": [ 1.0, 1.0397, 1.0302, 1.0673, 1.1504, 1.2079, 1.2308, 1.2308, 1.2308, 1.2308, 1.2308, 1.2308, 1.2308, 1.2308, 1.2308, 1.2308 ], "gold": [ 1.0, 1.1585, 1.257, 1.2239, 1.2301, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846, 1.2846 ], "copper": [ 1.0, 0.9779, 1.008, 1.1882, 1.3046, 1.3492, 1.3554, 1.3554, 1.3554, 1.3554, 1.3554, 1.3554, 1.3554, 1.3554, 1.3554, 1.3554 ], "base_metals": [ 1.0, 1.0103, 0.9948, 1.0371, 1.0326, 0.9987, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216 ], "nickel": [ 1.0, 0.7668, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831 ], "lithium": [ 1.0, 1.097, 1.1983, 1.3534, 1.4741, 1.569, 1.5991, 1.5991, 1.5991, 1.5991, 1.5991, 1.5991, 1.5991, 1.5991, 1.5991, 1.5991 ], "mineral_sands": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "manganese": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "other": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ] } }, "facilities": [ { "n": "2. Solid Waste Services - MRL", "o": "Cleanaway Waste Management Limited", "s": "VIC", "a": "Waste treatment, disposal and remediation services (292)", "cov": 197276, "b0": 377924, "erc": 0.902, "c": "other", "net0": 377447, "smc0": 0, "accu0": 0, "u": "2-solid-waste-services-mrl" }, { "n": "APLNG Facility", "o": "CONOCOPHILLIPS AUSTRALIA OPERATIONS PTY LTD", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 2206497, "b0": 2059639, "erc": 0.902, "c": "lng", "net0": 2059639, "smc0": 0, "accu0": 0, "u": "aplng-facility" }, { "n": "APN01 Appin Colliery - ICH Facility", "o": "ENDEAVOUR COAL PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 2359680, "b0": 2305451, "erc": 0.902, "c": "coal", "net0": 2305451, "smc0": 0, "accu0": 4468, "ms": 1.0, "ct": 2041, "u": "apn01-appin-colliery-ich-facility" }, { "n": "APU01 Pyrenees - AOA Facility", "o": "WOODSIDE ENERGY GLOBAL PTY LTD", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 144213, "b0": 132862, "erc": 0.902, "c": "oil", "net0": 132861, "smc0": 0, "accu0": 10607, "u": "apu01-pyrenees-aoa-facility" }, { "n": "ARC01 Mining Area C - MNG Facility", "o": "BHP IRON ORE PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 587292, "b0": 757811, "erc": 0.902, "c": "iron_ore", "net0": 587292, "smc0": 0, "accu0": 0, "u": "arc01-mining-area-c-mng-facility" }, { "n": "Arcadia", "o": "Santos Limited", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 134510, "b0": 144203, "erc": 0.902, "c": "lng", "net0": 134510, "smc0": 9693, "accu0": 0, "u": "arcadia" }, { "n": "Arrow Surat Operations", "o": "Arrow Energy Holdings Pty Ltd", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 179006, "b0": 185665, "erc": 0.902, "c": "lng", "net0": 179006, "smc0": 6659, "accu0": 0, "u": "arrow-surat-operations" }, { "n": "Ashton Coal Mine (Underground)", "o": "ASHTON COAL OPERATIONS PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 682780, "b0": 194109, "erc": 0.902, "c": "coal", "net0": 194109, "smc0": 0, "accu0": 488671, "ms": 1.0, "cd": 2028, "ct": 2035, "u": "ashton-coal-mine-underground" }, { "n": "Aurizon National Transport Facility", "o": "AURIZON OPERATIONS LIMITED", "s": "National", "a": "Rail freight transport (471)", "cov": 658557, "b0": 574103, "erc": 0.902, "c": "other", "net0": 574103, "smc0": 0, "accu0": 84454, "u": "aurizon-national-transport-facility" }, { "n": "AusNet Gas Services Pty Ltd", "o": "AusNet Services Holdings Pty Ltd", "s": "VIC", "a": "Gas supply (270)", "cov": 187314, "b0": 180601, "erc": 0.902, "c": "other", "net0": 180601, "smc0": 0, "accu0": 6713, "u": "ausnet-gas-services-pty-ltd" }, { "n": "Australian Gas Networks (Vic) Pty Ltd", "o": "Australian Gas Networks Holding Pty Ltd", "s": "VIC", "a": "Gas supply (270)", "cov": 111347, "b0": 110234, "erc": 0.902, "c": "other", "net0": 110234, "smc0": 0, "accu0": 0, "u": "australian-gas-networks-vic-pty-ltd" }, { "n": "Ballera", "o": "Santos Limited", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 149747, "b0": 104065, "erc": 0.902, "c": "lng", "net0": 104065, "smc0": 0, "accu0": 0, "u": "ballera" }, { "n": "Baralaba Coal Mine", "o": "BARALABA COAL COMPANY PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 133263, "b0": 122977, "erc": 0.902, "c": "coal", "net0": 122977, "smc0": 0, "accu0": 6445, "ms": 0.5, "u": "baralaba-coal-mine" }, { "n": "Batchfire Resources No.1", "o": "BATCHFIRE RESOURCES PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 229693, "b0": 200861, "erc": 0.902, "c": "coal", "net0": 229693, "smc0": 0, "accu0": 0, "ms": 0.0, "u": "batchfire-resources-no-1" }, { "n": "Beaudesert Plant - A J Bush & Sons (Mfrs) P/L", "o": "A.J. Bush & Sons (Manufactures) Pty Ltd", "s": "QLD", "a": "Meat and meat product manufacturing (111)", "cov": 102839, "b0": 0, "erc": 0.902, "c": "other", "net0": 102839, "smc0": 0, "accu0": 0, "u": "beaudesert-plant-a-j-bush-sons-mfrs-p-l" }, { "n": "Beharra Springs", "o": "BEACH ENERGY LIMITED", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 128002, "b0": 100000, "erc": 0.902, "c": "gas_west", "net0": 100000, "smc0": 0, "accu0": 11588, "u": "beharra-springs" }, { "n": "Bell Bay Smelter", "o": "RIO TINTO ALUMINIUM (BELL BAY) LIMITED", "s": "TAS", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 341166, "b0": 349556, "erc": 0.98, "c": "aluminium", "net0": 341166, "smc0": 8390, "accu0": 0, "t": { "J": 356689.79591836734, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "bell-bay-smelter" }, { "n": "Bengalla Operations", "o": "Bengalla Mining Company Pty Limited", "s": "NSW", "a": "Coal mining (060)", "cov": 692775, "b0": 526009, "erc": 0.902, "c": "coal", "net0": 526009, "smc0": 0, "accu0": 166766, "ms": 0.0, "ct": 2039, "u": "bengalla-operations" }, { "n": "Birkenhead Operations", "o": "ADBRI LIMITED", "s": "SA", "a": "Cement, lime, plaster and concrete product manufacturing (203)", "cov": 796132, "b0": 874516, "erc": 0.902, "c": "other", "net0": 796132, "smc0": 78384, "accu0": 0, "u": "birkenhead-operations" }, { "n": "Blackwater Coal Mine", "o": "WHITEHAVEN BLACKWATER PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 801671, "b0": 690525, "erc": 0.902, "c": "coal", "net0": 690525, "smc0": 0, "accu0": 88622, "ms": 0.5, "u": "blackwater-coal-mine" }, { "n": "Blair Athol Operations", "o": "ORION MINING PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 101931, "b0": 100000, "erc": 0.902, "c": "coal", "net0": 100000, "smc0": 0, "accu0": 1931, "ms": 0.0, "u": "blair-athol-operations" }, { "n": "Boggabri Coal Minesite", "o": "BOGGABRI COAL PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 218760, "b0": 200054, "erc": 0.902, "c": "coal", "net0": 200054, "smc0": 0, "accu0": 18706, "ms": 0.5, "ct": 2036, "u": "boggabri-coal-minesite" }, { "n": "Boyne Smelters Limited", "o": "RIO TINTO ALUMINIUM LIMITED", "s": "QLD", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 943720, "b0": 920815, "erc": 0.98, "c": "aluminium", "net0": 920815, "smc0": 0, "accu0": 13160, "t": { "J": 939607.1428571428, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "boyne-smelters-limited" }, { "n": "Brockman 2 / Nammuldi Mines", "o": "Hamersley Iron Pty. Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 304904, "b0": 152378, "erc": 0.902, "c": "iron_ore", "net0": 152378, "smc0": 0, "accu0": 152526, "u": "brockman-2-nammuldi-mines" }, { "n": "Brockman 4 Mine", "o": "Hamersley Iron Pty. Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 232771, "b0": 165060, "erc": 0.902, "c": "iron_ore", "net0": 165060, "smc0": 0, "accu0": 67711, "u": "brockman-4-mine" }, { "n": "Bulga Coal Complex", "o": "BULGA COAL MANAGEMENT PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 585235, "b0": 692463, "erc": 0.902, "c": "coal", "net0": 585235, "smc0": 107228, "accu0": 0, "ms": 0.5, "ct": 2039, "u": "bulga-coal-complex" }, { "n": "Burton Complex", "o": "BOWEN COKING COAL LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 173658, "b0": 182836, "erc": 0.902, "c": "coal", "net0": 173658, "smc0": 0, "accu0": 0, "ms": 0.6, "u": "burton-complex" }, { "n": "Byerwen Mine", "o": "BYERWEN COAL PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 340920, "b0": 248356, "erc": 0.902, "c": "coal", "net0": 248356, "smc0": 0, "accu0": 92564, "ms": 0.33, "ct": 2040, "u": "byerwen-mine" }, { "n": "CAN01", "o": "South32 Cannington Proprietary Limited", "s": "QLD", "a": "Metal ore mining (080)", "cov": 122968, "b0": 106486, "erc": 0.902, "c": "base_metals", "net0": 106486, "smc0": 0, "accu0": 16482, "u": "can01" }, { "n": "Capcoal Mine", "o": "ANGLO COAL (CAPCOAL MANAGEMENT) PTY LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 1004050, "b0": 2148463, "erc": 0.902, "c": "coal", "net0": 1004050, "smc0": 1144413, "accu0": 0, "ms": 0.65, "u": "capcoal-mine" }, { "n": "Carborough Downs Coal Mine", "o": "FITZROY (CQ) PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 793653, "b0": 530894, "erc": 0.902, "c": "coal", "net0": 530894, "smc0": 0, "accu0": 262759, "ms": 0.5, "u": "carborough-downs-coal-mine" }, { "n": "Carmichael Coal Mine", "o": "Adani Mining Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 741002, "b0": 1021505, "erc": 0.902, "c": "coal", "net0": 741002, "smc0": 280503, "accu0": 0, "ms": 0.5, "u": "carmichael-coal-mine" }, { "n": "Carosue Dam Operations", "o": "NORTHERN STAR (CAROSUE DAM) PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 104670, "b0": 100000, "erc": 0.902, "c": "gold", "net0": 100000, "smc0": 0, "accu0": 0, "u": "carosue-dam-operations" }, { "n": "Caval Ridge Mine", "o": "BM Alliance Coal Operations Pty Limited", "s": "QLD", "a": "Coal mining (060)", "cov": 343254, "b0": 283285, "erc": 0.902, "c": "coal", "net0": 283285, "smc0": 0, "accu0": 59969, "ms": 1.0, "u": "caval-ridge-mine" }, { "n": "CEM NSW Berrima Maldon", "o": "Boral Limited", "s": "NSW", "a": "Cement, lime, plaster and concrete product manufacturing (203)", "cov": 860111, "b0": 944588, "erc": 0.902, "c": "other", "net0": 860111, "smc0": 84477, "accu0": 0, "u": "cem-nsw-berrima-maldon" }, { "n": "Centurion Coal Mine", "o": "Centurion Coal Mining Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 591219, "b0": 160736, "erc": 0.902, "c": "coal", "net0": 160736, "smc0": 0, "accu0": 391110, "ms": 1.0, "u": "centurion-coal-mine" }, { "n": "Chandala Processing Plant", "o": "Tronox Management Pty Ltd", "s": "WA", "a": "Basic chemical manufacturing (181)", "cov": 214468, "b0": 193612, "erc": 0.902, "c": "mineral_sands", "net0": 193612, "smc0": 0, "accu0": 20856, "u": "chandala-processing-plant" }, { "n": "Christmas Creek Mine", "o": "CHICHESTER METALS PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 372827, "b0": 352267, "erc": 0.902, "c": "iron_ore", "net0": 372827, "smc0": 0, "accu0": 0, "u": "christmas-creek-mine" }, { "n": "Clermont Coal Operations", "o": "Clermont Coal Operations Pty Limited", "s": "QLD", "a": "Coal mining (060)", "cov": 145229, "b0": 187630, "erc": 0.902, "c": "coal", "net0": 145229, "smc0": 42401, "accu0": 0, "ms": 0.0, "u": "clermont-coal-operations" }, { "n": "Cloudbreak Mine", "o": "CHICHESTER METALS PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 332001, "b0": 247491, "erc": 0.902, "c": "iron_ore", "net0": 247491, "smc0": 0, "accu0": 31575, "u": "cloudbreak-mine" }, { "n": "Cockburn Operations", "o": "ADBRI LIMITED", "s": "WA", "a": "Cement, lime, plaster and concrete product manufacturing (203)", "cov": 524450, "b0": 503740, "erc": 0.902, "c": "other", "net0": 503740, "smc0": 0, "accu0": 0, "u": "cockburn-operations" }, { "n": "Condabri Talinga Orana", "o": "ORIGIN ENERGY UPSTREAM OPERATOR PTY LTD", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 247011, "b0": 381411, "erc": 0.902, "c": "lng", "net0": 247011, "smc0": 134400, "accu0": 0, "u": "condabri-talinga-orana" }, { "n": "Cook Colliery", "o": "Constellation Mining Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 142267, "b0": 106479, "erc": 0.902, "c": "coal", "net0": 106479, "smc0": 0, "accu0": 35788, "ms": 0.5, "u": "cook-colliery" }, { "n": "Coppabella Coal Mine", "o": "PEABODY ENERGY AUSTRALIA PCI (C&M MANAGEMENT) PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 208542, "b0": 156190, "erc": 0.902, "c": "coal", "net0": 156190, "smc0": 0, "accu0": 46651, "ms": 0.5, "u": "coppabella-coal-mine" }, { "n": "CSBP Kwinana Facility", "o": "CSBP Limited", "s": "WA", "a": "Fertiliser and pesticide manufacturing (183)", "cov": 641327, "b0": 692197, "erc": 0.902, "c": "other", "net0": 641327, "smc0": 50870, "accu0": 0, "u": "csbp-kwinana-facility" }, { "n": "CTC WA Facility", "o": "CENTURION TRANSPORT CO. PTY LTD", "s": "WA", "a": "Road freight transport (461)", "cov": 118994, "b0": 119456, "erc": 0.902, "c": "other", "net0": 118994, "smc0": 462, "accu0": 0, "u": "ctc-wa-facility" }, { "n": "Curragh Mine", "o": "CORONADO AUSTRALIA HOLDINGS PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 1093183, "b0": 535181, "erc": 0.902, "c": "coal", "net0": 1093183, "smc0": 0, "accu0": 0, "ms": 0.54, "u": "curragh-mine" }, { "n": "Curtis Island GLNG Plant", "o": "GLNG OPERATIONS PTY LTD", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 1677171, "b0": 1610744, "erc": 0.902, "c": "lng", "net0": 1610744, "smc0": 0, "accu0": 0, "u": "curtis-island-glng-plant" }, { "n": "Daunia Coal Mine", "o": "WHITEHAVEN DAUNIA PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 209969, "b0": 277375, "erc": 0.902, "c": "coal", "net0": 209969, "smc0": 67406, "accu0": 0, "ms": 0.85, "ct": 2040, "u": "daunia-coal-mine" }, { "n": "Dawson Mine", "o": "ANGLO COAL (DAWSON MANAGEMENT) PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 574390, "b0": 492550, "erc": 0.902, "c": "coal", "net0": 492550, "smc0": 0, "accu0": 81840, "ms": 0.53, "u": "dawson-mine" }, { "n": "DBNGP", "o": "DBNGP (WA) Transmission Pty Limited", "s": "WA", "a": "Pipeline and other transport (502)", "cov": 211921, "b0": 232997, "erc": 0.902, "c": "other", "net0": 211921, "smc0": 0, "accu0": 0, "u": "dbngp" }, { "n": "DEN01", "o": "Dendrobium Coal Pty Ltd", "s": "NSW", "a": "Coal mining (060)", "cov": 477762, "b0": 199253, "erc": 0.902, "c": "coal", "net0": 199253, "smc0": 0, "accu0": 203888, "ms": 0.0, "u": "den01" }, { "n": "Drake Mine", "o": "Drake Mine Management Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 235637, "b0": 213653, "erc": 0.902, "c": "coal", "net0": 213653, "smc0": 0, "accu0": 21984, "ms": 0.08, "ct": 2044, "u": "drake-mine" }, { "n": "Duketon South Operations", "o": "Regis Resources Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 164526, "b0": 167545, "erc": 0.902, "c": "gold", "net0": 164526, "smc0": 3019, "accu0": 0, "u": "duketon-south-operations" }, { "n": "Eliwana Mine", "o": "FMG SOLOMON PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 178715, "b0": 157344, "erc": 0.902, "c": "iron_ore", "net0": 178715, "smc0": 0, "accu0": 0, "u": "eliwana-mine" }, { "n": "Ensham Coal Mine", "o": "ENSHAM RESOURCES PTY. LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 261158, "b0": 292941, "erc": 0.902, "c": "coal", "net0": 261158, "smc0": 42636, "accu0": 0, "ms": 0.0, "ct": 2037, "u": "ensham-coal-mine" }, { "n": "Fairview", "o": "Santos Limited", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 162315, "b0": 264027, "erc": 0.902, "c": "lng", "net0": 162315, "smc0": 101712, "accu0": 0, "u": "fairview" }, { "n": "Fimiston Operations", "o": "KALGOORLIE CONSOLIDATED GOLD MINES PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 271036, "b0": 125151, "erc": 0.902, "c": "gold", "net0": 125151, "smc0": 0, "accu0": 136139, "u": "fimiston-operations" }, { "n": "Fisherman's Landing - Clinker & Cement", "o": "CEMENT AUSTRALIA (QUEENSLAND) PTY LIMITED", "s": "QLD", "a": "Cement, lime, plaster and concrete product manufacturing (203)", "cov": 1338072, "b0": 1291368, "erc": 0.902, "c": "other", "net0": 1291368, "smc0": 0, "accu0": 46704, "u": "fisherman-s-landing-clinker-cement" }, { "n": "Fisherman's Landing - Lime", "o": "CEMENT AUSTRALIA (QUEENSLAND) PTY LIMITED", "s": "QLD", "a": "Cement, lime, plaster and concrete product manufacturing (203)", "cov": 191984, "b0": 173709, "erc": 0.93449, "c": "other", "net0": 173709, "smc0": 0, "accu0": 18275, "t": { "J": 185886.4193303299, "rate": 0.0165, "end": 2027, "reg": 0.93449, "path": { "2025": 0.93449, "2026": 0.91797, "2027": 0.90146 } }, "u": "fisherman-s-landing-lime" }, { "n": "FLNG", "o": "SHELL AUSTRALIA PTY LTD", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 2253798, "b0": 3675438, "erc": 0.902, "c": "lng", "net0": 2253798, "smc0": 1421640, "accu0": 0, "u": "flng" }, { "n": "Foxleigh Mine", "o": "FOXLEIGH MANAGEMENT PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 266489, "b0": 206135, "erc": 0.902, "c": "coal", "net0": 206135, "smc0": 0, "accu0": 60354, "ms": 0.5, "u": "foxleigh-mine" }, { "n": "Geelong Refinery", "o": "Viva Energy Refining Pty Ltd", "s": "VIC", "a": "Petroleum and coal product manufacturing (170)", "cov": 1061314, "b0": 954727, "erc": 0.98, "c": "other", "net0": 954727, "smc0": 0, "accu0": 106587, "t": { "J": 974211.224489796, "rate": 0.01, "end": 2027, "reg": 0.98, "path": { "2025": 0.98, "2026": 0.97, "2027": 0.96 } }, "u": "geelong-refinery" }, { "n": "GEM01", "o": "Groote Eylandt Mining Company Proprietary Limited", "s": "NT", "a": "Metal ore mining (080)", "cov": 135299, "b0": 100000, "erc": 0.902, "c": "manganese", "net0": 100000, "smc0": 0, "accu0": 0, "u": "gem01" }, { "n": "Gippsland Basin facility", "o": "ESSO AUSTRALIA RESOURCES PTY LTD", "s": "VIC", "a": "Oil and gas extraction (070)", "cov": 1634475, "b0": 1329204, "erc": 0.902, "c": "gas_east", "net0": 1329203, "smc0": 0, "accu0": 305272, "u": "gippsland-basin-facility" }, { "n": "Goonyella Broadmeadow Mine", "o": "BM Alliance Coal Operations Pty Limited", "s": "QLD", "a": "Coal mining (060)", "cov": 1358763, "b0": 890016, "erc": 0.902, "c": "coal", "net0": 890016, "smc0": 0, "accu0": 468747, "ms": 1.0, "u": "goonyella-broadmeadow-mine" }, { "n": "Gorgon Operations", "o": "CHEVRON AUSTRALIA PTY LTD", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 9021856, "b0": 8543442, "erc": 0.902, "c": "lng", "net0": 8543442, "smc0": 0, "accu0": 478414, "u": "gorgon-operations" }, { "n": "Gove Operations", "o": "RTA GOVE PTY LIMITED", "s": "NT", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 135550, "b0": 108964, "erc": 0.902, "c": "bauxite", "net0": 108964, "smc0": 0, "accu0": 26586, "cd": 2030, "u": "gove-operations" }, { "n": "Granny Smith Mine Site", "o": "GSM MINING COMPANY PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 123215, "b0": 106554, "erc": 0.902, "c": "gold", "net0": 106554, "smc0": 0, "accu0": 16661, "u": "granny-smith-mine-site" }, { "n": "Greenbushes Lithium Operation", "o": "Talison Lithium Australia Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 127780, "b0": 100000, "erc": 0.902, "c": "lithium", "net0": 100000, "smc0": 0, "accu0": 27780, "u": "greenbushes-lithium-operation" }, { "n": "Gruyere Mine Site", "o": "Gruyere Mining Company Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 267882, "b0": 190697, "erc": 0.902, "c": "gold", "net0": 190697, "smc0": 0, "accu0": 77185, "u": "gruyere-mine-site" }, { "n": "Hail Creek Mine", "o": "HAIL CREEK COAL PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 987836, "b0": 1237293, "erc": 0.902, "c": "coal", "net0": 987836, "smc0": 249457, "accu0": 0, "ms": 0.41, "ct": 2040, "u": "hail-creek-mine" }, { "n": "Hope Downs 1 Mine", "o": "Hamersley HMS Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 161539, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 100000, "smc0": 0, "accu0": 61539, "u": "hope-downs-1-mine" }, { "n": "Hope Downs 4 Mine", "o": "Hamersley HMS Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 143256, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 100000, "smc0": 0, "accu0": 43256, "u": "hope-downs-4-mine" }, { "n": "Hunter Valley Operations mine", "o": "HV OPERATIONS PTY LTD", "s": "NSW", "a": "Coal mining (060)", "cov": 670583, "b0": 630086, "erc": 0.902, "c": "coal", "net0": 630086, "smc0": 0, "accu0": 40497, "ms": 0.12, "u": "hunter-valley-operations-mine" }, { "n": "HVY01 Hunter Valley Energy Coal - CCL Facility", "o": "Hunter Valley Energy Coal Pty Ltd", "s": "NSW", "a": "Coal mining (060)", "cov": 548294, "b0": 538040, "erc": 0.902, "c": "coal", "net0": 538040, "smc0": 0, "accu0": 10254, "ms": 0.0, "cd": 2030, "ct": 2030, "u": "hvy01-hunter-valley-energy-coal-ccl-facility" }, { "n": "InfraBuild Steel - Laverton Steel Mill", "o": "THE AUSTRALIAN STEEL COMPANY (OPERATIONS) PTY LTD", "s": "VIC", "a": "Basic ferrous metal manufacturing (211)", "cov": 111329, "b0": 105155, "erc": 0.902, "c": "steel", "net0": 105155, "smc0": 0, "accu0": 6174, "u": "infrabuild-steel-laverton-steel-mill" }, { "n": "Integra Underground Mine", "o": "HV Coking Coal Pty Limited", "s": "NSW", "a": "Coal mining (060)", "cov": 153496, "b0": 100000, "erc": 0.902, "c": "coal", "net0": 100000, "smc0": 0, "accu0": 27500, "ms": 0.0, "u": "integra-underground-mine" }, { "n": "Iron Bridge Mine", "o": "IB Operations Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 156160, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 100000, "smc0": 0, "accu0": 24819, "u": "iron-bridge-mine" }, { "n": "Isaac Plains Complex", "o": "STANMORE RESOURCES LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 207822, "b0": 159941, "erc": 0.902, "c": "coal", "net0": 159941, "smc0": 0, "accu0": 47881, "ms": 0.56, "u": "isaac-plains-complex" }, { "n": "Jax Mine", "o": "Jax Coal Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 114373, "b0": 110693, "erc": 0.902, "c": "coal", "net0": 110693, "smc0": 0, "accu0": 3680, "ms": 0.2, "ct": 2034, "u": "jax-mine" }, { "n": "Jellinbah Mine", "o": "JELLINBAH MINING PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 406136, "b0": 337996, "erc": 0.902, "c": "coal", "net0": 337996, "smc0": 0, "accu0": 68140, "ms": 0.5, "u": "jellinbah-mine" }, { "n": "JGN", "o": "Jemena Gas Networks (NSW) Ltd", "s": "NSW", "a": "Gas supply (270)", "cov": 272434, "b0": 314603, "erc": 0.902, "c": "other", "net0": 272434, "smc0": 42169, "accu0": 0, "u": "jgn" }, { "n": "Jimblebar Mine", "o": "BHP IRON ORE PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 341862, "b0": 278021, "erc": 0.902, "c": "iron_ore", "net0": 278021, "smc0": 0, "accu0": 63841, "u": "jimblebar-mine" }, { "n": "Jundee Gold Mine", "o": "NORTHERN STAR RESOURCES LIMITED", "s": "WA", "a": "Metal ore mining (080)", "cov": 115913, "b0": 140519, "erc": 0.902, "c": "gold", "net0": 115913, "smc0": 24606, "accu0": 0, "u": "jundee-gold-mine" }, { "n": "Karlawinda Gold Project", "o": "Capricorn Metals Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 109583, "b0": 100000, "erc": 0.902, "c": "gold", "net0": 100000, "smc0": 0, "accu0": 9583, "u": "karlawinda-gold-project" }, { "n": "Kemerton Silicon Smelter", "o": "SIMCOA OPERATIONS PTY. LTD.", "s": "WA", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 112136, "b0": 100000, "erc": 0.902, "c": "base_metals", "net0": 112136, "smc0": 0, "accu0": 0, "u": "kemerton-silicon-smelter" }, { "n": "Kestrel Mine", "o": "Kestrel Coal Group Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 1263099, "b0": 708388, "erc": 0.902, "c": "coal", "net0": 708388, "smc0": 0, "accu0": 504711, "ms": 0.51, "ct": 2033, "u": "kestrel-mine" }, { "n": "King of the Hills", "o": "GREENSTONE RESOURCES (WA) PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 136354, "b0": 158105, "erc": 0.902, "c": "gold", "net0": 136354, "smc0": 21751, "accu0": 0, "u": "king-of-the-hills" }, { "n": "Koodaideri Mine", "o": "Mount Bruce Mining Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 150607, "b0": 593864, "erc": 0.902, "c": "iron_ore", "net0": 150607, "smc0": 443257, "accu0": 0, "u": "koodaideri-mine" }, { "n": "Kooragang Island", "o": "ORICA AUSTRALIA PTY LTD", "s": "NSW", "a": "Other basic chemical product manufacturing (189)", "cov": 582845, "b0": 921488, "erc": 0.902, "c": "other", "net0": 919022, "smc0": 0, "accu0": 0, "u": "kooragang-island" }, { "n": "Kwinana Alumina Refinery", "o": "Alcoa of Australia Limited", "s": "WA", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 139861, "b0": 100000, "erc": 0.98, "c": "alumina", "net0": 100000, "smc0": 0, "accu0": 0, "cd": 2026, "t": { "J": 102040.81632653062, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "kwinana-alumina-refinery" }, { "n": "Kwinana Pigment Plant", "o": "Tronox Management Pty Ltd", "s": "WA", "a": "Basic chemical manufacturing (181)", "cov": 311831, "b0": 278742, "erc": 0.98, "c": "mineral_sands", "net0": 278742, "smc0": 0, "accu0": 23445, "t": { "J": 284430.612244898, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "kwinana-pigment-plant" }, { "n": "Lake Vermont Mine", "o": "THIESS PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 318955, "b0": 294328, "erc": 0.902, "c": "coal", "net0": 294328, "smc0": 0, "accu0": 24627, "ms": 0.71, "ct": 2028, "u": "lake-vermont-mine" }, { "n": "Liberty Bell Bay", "o": "Liberty Bell Bay Pty Ltd", "s": "TAS", "a": "Basic ferrous metal manufacturing (211)", "cov": 189872, "b0": 150481, "erc": 0.941, "c": "manganese", "net0": 189872, "smc0": 0, "accu0": 0, "cd": 2027, "t": { "J": 159916.04675876728, "rate": 0.01, "end": 2027, "reg": 0.941, "path": { "2025": 0.941, "2026": 0.931, "2027": 0.921 } }, "u": "liberty-bell-bay" }, { "n": "Liberty Primary Steel Whyalla Steelworks", "o": "ONESTEEL MANUFACTURING PTY LIMITED", "s": "SA", "a": "Basic ferrous metal manufacturing (211)", "cov": 1287610, "b0": 838562, "erc": 0.98, "c": "steel", "net0": 1089607, "smc0": 0, "accu0": 198003, "t": { "J": 855675.5102040817, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "liberty-primary-steel-whyalla-steelworks" }, { "n": "Macedon", "o": "WOODSIDE ENERGY GLOBAL PTY LTD", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 113092, "b0": 100000, "erc": 0.902, "c": "gas_west", "net0": 100000, "smc0": 0, "accu0": 13092, "u": "macedon" }, { "n": "Mandalong Mine", "o": "CENTENNIAL MANDALONG PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 632944, "b0": 473844, "erc": 0.902, "c": "coal", "net0": 473844, "smc0": 0, "accu0": 68419, "ms": 0.0, "u": "mandalong-mine" }, { "n": "Mangoola", "o": "MANGOOLA COAL OPERATIONS PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 143013, "b0": 174392, "erc": 0.902, "c": "coal", "net0": 143013, "smc0": 31379, "accu0": 0, "ms": 0.0, "u": "mangoola" }, { "n": "Marandoo Mine", "o": "Hamersley Iron Pty. Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 153982, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 100000, "smc0": 0, "accu0": 53982, "u": "marandoo-mine" }, { "n": "Maules Creek Open Cut Mine", "o": "MAULES CREEK COAL PTY LTD", "s": "NSW", "a": "Coal mining (060)", "cov": 283315, "b0": 285862, "erc": 0.902, "c": "coal", "net0": 283315, "smc0": 2547, "accu0": 0, "ms": 0.2, "ct": 2034, "u": "maules-creek-open-cut-mine" }, { "n": "McArthur River Mine Operations", "o": "MCARTHUR RIVER MINING PTY. LTD.", "s": "NT", "a": "Metal ore mining (080)", "cov": 118072, "b0": 100000, "erc": 0.902, "c": "base_metals", "net0": 100000, "smc0": 0, "accu0": 1309, "u": "mcarthur-river-mine-operations" }, { "n": "McArthur River Power Station", "o": "EDL NGD (NT) Pty Ltd", "s": "NT", "a": "Electricity generation (261)", "cov": 154742, "b0": 132352, "erc": 0.902, "c": "base_metals", "net0": 132352, "smc0": 0, "accu0": 22390, "u": "mcarthur-river-power-station" }, { "n": "Metropolitan Colliery", "o": "METROPOLITAN COLLIERIES PTY. LTD.", "s": "NSW", "a": "Coal mining (060)", "cov": 780758, "b0": 570173, "erc": 0.902, "c": "coal", "net0": 570173, "smc0": 0, "accu0": 167544, "ms": 1.0, "ct": 2032, "u": "metropolitan-colliery" }, { "n": "Middlemount Coal Mine", "o": "Middlemount Coal Pty Ltd", "s": "QLD", "a": "Coal mining (060)", "cov": 272169, "b0": 232392, "erc": 0.902, "c": "coal", "net0": 232392, "smc0": 0, "accu0": 39777, "ms": 1.0, "u": "middlemount-coal-mine" }, { "n": "Montara Operations", "o": "JADESTONE ENERGY (EAGLE) PTY LTD", "s": "NT", "a": "Oil and gas extraction (070)", "cov": 284110, "b0": 121399, "erc": 0.902, "c": "oil", "net0": 121399, "smc0": 0, "accu0": 162711, "u": "montara-operations" }, { "n": "Moolarben Coal Mine (Open Cut & Underground)", "o": "MOOLARBEN COAL OPERATIONS PTY LTD", "s": "NSW", "a": "Coal mining (060)", "cov": 233290, "b0": 273084, "erc": 0.902, "c": "coal", "net0": 233290, "smc0": 39794, "accu0": 0, "ms": 0.0, "ct": 2038, "u": "moolarben-coal-mine-open-cut-underground" }, { "n": "Moomba Plant", "o": "Santos Limited", "s": "SA", "a": "Oil and gas extraction (070)", "cov": 1078118, "b0": 1782513, "erc": 0.902, "c": "gas_east", "net0": 1078118, "smc0": 704395, "accu0": 0, "u": "moomba-plant" }, { "n": "Moorvale Coal Mine", "o": "PEABODY ENERGY AUSTRALIA PCI (C&M MANAGEMENT) PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 133838, "b0": 128337, "erc": 0.902, "c": "coal", "net0": 128337, "smc0": 0, "accu0": 0, "ms": 0.56, "u": "moorvale-coal-mine" }, { "n": "Moranbah", "o": "DYNO NOBEL LIMITED", "s": "QLD", "a": "Other basic chemical product manufacturing (189)", "cov": 309375, "b0": 387571, "erc": 0.902, "c": "other", "net0": 309375, "smc0": 78196, "accu0": 0, "u": "moranbah" }, { "n": "Moranbah North Mine", "o": "ANGLO COAL (MORANBAH NORTH MANAGEMENT) PTY LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 1406857, "b0": 645924, "erc": 0.902, "c": "coal", "net0": 645924, "smc0": 0, "accu0": 161481, "ms": 1.0, "ct": 2033, "u": "moranbah-north-mine" }, { "n": "Mount Isa Mines Copper and Zinc Operations", "o": "MOUNT ISA MINES LIMITED", "s": "QLD", "a": "Metal ore mining (080)", "cov": 331193, "b0": 271071, "erc": 0.902, "c": "base_metals", "net0": 271071, "smc0": 0, "accu0": 60122, "u": "mount-isa-mines-copper-and-zinc-operations" }, { "n": "Mount Pleasant Operations", "o": "MACH Energy Australia Pty Ltd", "s": "NSW", "a": "Coal mining (060)", "cov": 221984, "b0": 239365, "erc": 0.902, "c": "coal", "net0": 221984, "smc0": 17381, "accu0": 0, "ms": 0.0, "u": "mount-pleasant-operations" }, { "n": "Mt Owen Glendell Complex", "o": "MT OWEN PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 223994, "b0": 188003, "erc": 0.902, "c": "coal", "net0": 188003, "smc0": 0, "accu0": 35991, "ms": 0.25, "ct": 2037, "u": "mt-owen-glendell-complex" }, { "n": "Multinet Principal Distribution Network and South Gippsland Pipeline", "o": "MULTINET GAS (DB NO. 2) PTY LTD", "s": "VIC", "a": "Gas supply (270)", "cov": 162902, "b0": 142863, "erc": 0.902, "c": "other", "net0": 142863, "smc0": 0, "accu0": 20039, "u": "multinet-principal-distribution-network-and-south-gippsland-pipeline" }, { "n": "Murrin Murrin Operations", "o": "MURRIN MURRIN OPERATIONS PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 508542, "b0": 465620, "erc": 0.941, "c": "nickel", "net0": 465620, "smc0": 0, "accu0": 0, "t": { "J": 494814.0276301807, "rate": 0.01, "end": 2027, "reg": 0.941, "path": { "2025": 0.941, "2026": 0.931, "2027": 0.921 } }, "u": "murrin-murrin-operations" }, { "n": "Myuna Colliery", "o": "CENTENNIAL MYUNA PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 176131, "b0": 266812, "erc": 0.902, "c": "coal", "net0": 176131, "smc0": 90681, "accu0": 0, "ms": 0.0, "cd": 2029, "ct": 2032, "u": "myuna-colliery" }, { "n": "Narrabri Underground Mine", "o": "Narrabri Coal Operations Pty Ltd", "s": "NSW", "a": "Coal mining (060)", "cov": 511474, "b0": 322834, "erc": 0.902, "c": "coal", "net0": 322834, "smc0": 0, "accu0": 150355, "ms": 0.0, "ct": 2044, "u": "narrabri-underground-mine" }, { "n": "Newlands Coal Complex including Newlands Northern UG", "o": "NC COAL COMPANY PTY LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 101144, "b0": 100000, "erc": 0.902, "c": "coal", "net0": 100000, "smc0": 0, "accu0": 1144, "ms": 0.5, "u": "newlands-coal-complex-including-newlands-northern-ug" }, { "n": "Newman Operations", "o": "BHP IRON ORE PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 347444, "b0": 282096, "erc": 0.902, "c": "iron_ore", "net0": 282096, "smc0": 0, "accu0": 65348, "u": "newman-operations" }, { "n": "Newman Power Station", "o": "APA TRANSMISSION (ROY HILL) PTY LTD", "s": "WA", "a": "Electricity generation (261)", "cov": 381037, "b0": 496339, "erc": 0.902, "c": "iron_ore", "net0": 444125, "smc0": 52214, "accu0": 0, "u": "newman-power-station" }, { "n": "Newmont Boddington Gold Operation", "o": "Newmont Boddington Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 218347, "b0": 194483, "erc": 0.902, "c": "gold", "net0": 194483, "smc0": 0, "accu0": 11986, "u": "newmont-boddington-gold-operation" }, { "n": "Newmont Tanami Operation", "o": "Newmont Tanami Pty Ltd", "s": "NT", "a": "Metal ore mining (080)", "cov": 206504, "b0": 186772, "erc": 0.902, "c": "gold", "net0": 186772, "smc0": 0, "accu0": 7854, "u": "newmont-tanami-operation" }, { "n": "Ningaloo Vision FPSO", "o": "Santos Limited", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 159413, "b0": 180651, "erc": 0.902, "c": "oil", "net0": 159413, "smc0": 21238, "accu0": 0, "cd": 2026, "u": "ningaloo-vision-fpso" }, { "n": "Norske Skog Boyer Mill", "o": "Boyer Paper Mill Limited", "s": "TAS", "a": "Pulp, paper and paperboard manufacturing (151)", "cov": 175088, "b0": 155581, "erc": 0.98, "c": "other", "net0": 155581, "smc0": 0, "accu0": 19507, "t": { "J": 158756.1224489796, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "norske-skog-boyer-mill" }, { "n": "North West Shelf Project", "o": "Woodside Energy Ltd.", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 5750304, "b0": 4829212, "erc": 0.902, "c": "lng", "net0": 4829209, "smc0": 0, "accu0": 681895, "u": "north-west-shelf-project" }, { "n": "Nowra Plant", "o": "Shoalhaven Starches Pty Ltd", "s": "NSW", "a": "Grain mill and cereal product manufacturing (116)", "cov": 399535, "b0": 445991, "erc": 0.902, "c": "other", "net0": 399535, "smc0": 46456, "accu0": 0, "u": "nowra-plant" }, { "n": "Nyrstar Port Pirie Facility", "o": "Nyrstar Port Pirie Pty Ltd", "s": "SA", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 426225, "b0": 426225, "erc": 0.98, "c": "base_metals", "net0": 426225, "smc0": 0, "accu0": 0, "t": { "J": 434923.4693877551, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "nyrstar-port-pirie-facility" }, { "n": "Oaky Creek Coal Complex", "o": "OAKY CREEK HOLDINGS PTY LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 838833, "b0": 618093, "erc": 0.902, "c": "coal", "net0": 618093, "smc0": 0, "accu0": 169975, "ms": 0.5, "u": "oaky-creek-coal-complex" }, { "n": "ODS01 Olympic Dam – UOD Facility", "o": "BHP OLYMPIC DAM CORPORATION PTY LTD", "s": "SA", "a": "Metal ore mining (080)", "cov": 229988, "b0": 228123, "erc": 0.902, "c": "copper", "net0": 228123, "smc0": 0, "accu0": 0, "u": "ods01-olympic-dam-uod-facility" }, { "n": "Olive Downs Complex", "o": "PEMBROKE RESOURCES NOMINEE PTY LTD", "s": "QLD", "a": "Coal mining (060)", "cov": 392766, "b0": 100000, "erc": 0.902, "c": "coal", "net0": 100000, "smc0": 0, "accu0": 292766, "ms": 0.41, "u": "olive-downs-complex" }, { "n": "Onslow Haul Road", "o": "ONSLOW INFRACO PTY LTD", "s": "WA", "a": "Road freight transport (461)", "cov": 126242, "b0": 100000, "erc": 0.902, "c": "other", "net0": 100000, "smc0": 0, "accu0": 26242, "u": "onslow-haul-road" }, { "n": "Opal Australian Paper Maryvale Mill", "o": "PAPER AUSTRALIA PTY LTD", "s": "VIC", "a": "Pulp, paper and paperboard manufacturing (151)", "cov": 173712, "b0": 219114, "erc": 0.98, "c": "other", "net0": 173712, "smc0": 45402, "accu0": 0, "t": { "J": 223585.7142857143, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "opal-australian-paper-maryvale-mill" }, { "n": "Orora Glass Plant Gawler", "o": "Orora Limited", "s": "SA", "a": "Glass and glass product manufacturing (201)", "cov": 134492, "b0": 153086, "erc": 0.902, "c": "other", "net0": 134492, "smc0": 18594, "accu0": 0, "u": "orora-glass-plant-gawler" }, { "n": "Otway", "o": "BEACH ENERGY LIMITED", "s": "VIC", "a": "Oil and gas extraction (070)", "cov": 226056, "b0": 228318, "erc": 0.902, "c": "gas_east", "net0": 226056, "smc0": 2262, "accu0": 0, "u": "otway" }, { "n": "Pacific National National Transport Facility", "o": "PACIFIC NATIONAL PTY LTD", "s": "National", "a": "Rail freight transport (471)", "cov": 728189, "b0": 643198, "erc": 0.902, "c": "other", "net0": 643198, "smc0": 0, "accu0": 103966, "u": "pacific-national-national-transport-facility" }, { "n": "Paraburdoo Mine", "o": "Hamersley Iron Pty. Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 139337, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 75430, "smc0": 0, "accu0": 63907, "u": "paraburdoo-mine" }, { "n": "Parkhurst Magnesia Manufacturing Plant", "o": "QMAG PTY LIMITED", "s": "QLD", "a": "Other non-metallic mineral product manufacturing (209)", "cov": 264019, "b0": 264318, "erc": 0.98, "c": "other", "net0": 264019, "smc0": 0, "accu0": 0, "t": { "J": 269712.2448979592, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "parkhurst-magnesia-manufacturing-plant" }, { "n": "Peak Downs Mine", "o": "BM Alliance Coal Operations Pty Limited", "s": "QLD", "a": "Coal mining (060)", "cov": 480592, "b0": 431563, "erc": 0.902, "c": "coal", "net0": 431563, "smc0": 0, "accu0": 49029, "ms": 1.0, "u": "peak-downs-mine" }, { "n": "Phosphate Hill", "o": "DYNO NOBEL LIMITED", "s": "QLD", "a": "Fertiliser and pesticide manufacturing (183)", "cov": 472151, "b0": 446062, "erc": 0.98, "c": "other", "net0": 446062, "smc0": 0, "accu0": 0, "t": { "J": 455165.306122449, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "phosphate-hill" }, { "n": "Pilbara Rail Operations", "o": "PILBARA IRON PTY LTD", "s": "WA", "a": "Rail freight transport (471)", "cov": 651125, "b0": 569672, "erc": 0.902, "c": "other", "net0": 569672, "smc0": 0, "accu0": 81453, "u": "pilbara-rail-operations" }, { "n": "Pilgangoora Operations", "o": "PLS GROUP LIMITED", "s": "WA", "a": "Metal ore mining (080)", "cov": 167449, "b0": 145243, "erc": 0.902, "c": "lithium", "net0": 145243, "smc0": 0, "accu0": 22206, "u": "pilgangoora-operations" }, { "n": "Pinjarra Alumina Refinery", "o": "Alcoa of Australia Limited", "s": "WA", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 1268082, "b0": 1434251, "erc": 0.902, "c": "alumina", "net0": 1268082, "smc0": 166169, "accu0": 0, "u": "pinjarra-alumina-refinery" }, { "n": "Pluto LNG", "o": "Woodside Burrup Pty. Ltd.", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 1888110, "b0": 1743127, "erc": 0.902, "c": "lng", "net0": 1743127, "smc0": 0, "accu0": 144983, "u": "pluto-lng" }, { "n": "Poitrel Mine", "o": "STANMORE RESOURCES LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 309856, "b0": 248897, "erc": 0.902, "c": "coal", "net0": 248897, "smc0": 0, "accu0": 60959, "ms": 1.0, "ct": 2035, "u": "poitrel-mine" }, { "n": "Port Kembla Steelworks", "o": "BLUESCOPE STEEL (AIS) PTY. LTD.", "s": "NSW", "a": "Basic ferrous metal manufacturing (211)", "cov": 6061526, "b0": 6350820, "erc": 0.98, "c": "steel", "net0": 6061526, "smc0": 289294, "accu0": 0, "t": { "J": 6480428.571428572, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "port-kembla-steelworks" }, { "n": "Port Latta Pelletising Plant", "o": "GRANGE RESOURCES (TASMANIA) PTY LTD", "s": "TAS", "a": "Basic ferrous product manufacturing (212)", "cov": 105870, "b0": 111438, "erc": 0.902, "c": "iron_ore", "net0": 105870, "smc0": 5568, "accu0": 0, "u": "port-latta-pelletising-plant" }, { "n": "Portland Aluminium Smelter", "o": "Alcoa Portland Aluminium Proprietary Limited", "s": "VIC", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 600011, "b0": 563872, "erc": 0.941, "c": "aluminium", "net0": 563872, "smc0": 0, "accu0": 31371, "t": { "J": 599226.3549415516, "rate": 0.01, "end": 2027, "reg": 0.941, "path": { "2025": 0.941, "2026": 0.931, "2027": 0.921 } }, "u": "portland-aluminium-smelter" }, { "n": "Premier Coal Mine (Open Cut)", "o": "Premier Coal Pty Ltd", "s": "WA", "a": "Coal mining (060)", "cov": 106030, "b0": 100000, "erc": 0.902, "c": "coal", "net0": 100000, "smc0": 0, "accu0": 6030, "ms": 0.5, "u": "premier-coal-mine-open-cut" }, { "n": "PRL03 Rail - IOR Facility", "o": "BHP IRON ORE PTY LTD", "s": "WA", "a": "Rail freight transport (471)", "cov": 552076, "b0": 503836, "erc": 0.902, "c": "other", "net0": 503836, "smc0": 0, "accu0": 48240, "u": "prl03-rail-ior-facility" }, { "n": "Qantas Airways Limited - National Facility", "o": "Qantas Airways Limited", "s": "National", "a": "Air and space transport (490)", "cov": 4622401, "b0": 4404094, "erc": 0.902, "c": "other", "net0": 4404094, "smc0": 0, "accu0": 218307, "u": "qantas-airways-limited-national-facility" }, { "n": "QGC Upstream", "o": "QGC PTY LIMITED", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 845251, "b0": 907237, "erc": 0.902, "c": "lng", "net0": 845251, "smc0": 61986, "accu0": 0, "u": "qgc-upstream" }, { "n": "Queensland Alumina Limited Refinery", "o": "QUEENSLAND ALUMINA LIMITED", "s": "QLD", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 3169994, "b0": 2814233, "erc": 0.98, "c": "alumina", "net0": 2814233, "smc0": 0, "accu0": 355761, "t": { "J": 2871666.326530612, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "queensland-alumina-limited-refinery" }, { "n": "Queensland Curtis LNG Plant", "o": "QCLNG Operating Company Pty Ltd", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 1861809, "b0": 1704155, "erc": 0.902, "c": "lng", "net0": 1704155, "smc0": 0, "accu0": 45198, "u": "queensland-curtis-lng-plant" }, { "n": "Queensland Nitrates Ammonium Nitrate Plant", "o": "Queensland Nitrates Pty Ltd", "s": "QLD", "a": "Basic chemical manufacturing (181)", "cov": 163243, "b0": 162397, "erc": 0.902, "c": "other", "net0": 162397, "smc0": 0, "accu0": 0, "u": "queensland-nitrates-ammonium-nitrate-plant" }, { "n": "Rail", "o": "THE PILBARA INFRASTRUCTURE PTY LTD", "s": "WA", "a": "Rail freight transport (471)", "cov": 264806, "b0": 240979, "erc": 0.902, "c": "other", "net0": 240979, "smc0": 0, "accu0": 10314, "u": "rail" }, { "n": "Railton", "o": "CEMENT AUSTRALIA (GOLIATH) PTY LIMITED", "s": "TAS", "a": "Cement, lime, plaster and concrete product manufacturing (203)", "cov": 1102707, "b0": 1026842, "erc": 0.90892, "c": "other", "net0": 1026842, "smc0": 0, "accu0": 75865, "t": { "J": 1129738.5908550809, "rate": 0.0421, "end": 2027, "reg": 0.90892, "path": { "2025": 0.90892, "2026": 0.86683, "2027": 0.82475 } }, "u": "railton" }, { "n": "Ravenswood Mine", "o": "RAVENSWOOD GOLD PTY LTD", "s": "QLD", "a": "Metal ore mining (080)", "cov": 143978, "b0": 214665, "erc": 0.902, "c": "gold", "net0": 143978, "smc0": 70687, "accu0": 0, "u": "ravenswood-mine" }, { "n": "Ravensworth Operations", "o": "RAVENSWORTH OPERATIONS PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 331739, "b0": 295410, "erc": 0.902, "c": "coal", "net0": 295410, "smc0": 0, "accu0": 36329, "ms": 0.0, "ct": 2039, "u": "ravensworth-operations" }, { "n": "Refinery Qld Lytton", "o": "Ampol Limited", "s": "QLD", "a": "Petroleum and coal product manufacturing (170)", "cov": 644669, "b0": 596810, "erc": 0.941, "c": "other", "net0": 596810, "smc0": 0, "accu0": 47859, "t": { "J": 634229.5430393199, "rate": 0.01, "end": 2027, "reg": 0.941, "path": { "2025": 0.941, "2026": 0.931, "2027": 0.921 } }, "u": "refinery-qld-lytton" }, { "n": "Rio Tinto Weipa", "o": "RTA WEIPA PTY LTD", "s": "QLD", "a": "Metal ore mining (080)", "cov": 277044, "b0": 243584, "erc": 0.902, "c": "bauxite", "net0": 243584, "smc0": 0, "accu0": 33460, "u": "rio-tinto-weipa" }, { "n": "Rio Tinto Yarwun", "o": "RTA Yarwun Pty Ltd", "s": "QLD", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 2045310, "b0": 1910570, "erc": 0.98, "c": "alumina", "net0": 1910570, "smc0": 0, "accu0": 134740, "t": { "J": 1949561.224489796, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "rio-tinto-yarwun" }, { "n": "Rolleston Coal Mine", "o": "ROLLESTON COAL HOLDINGS PTY LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 196617, "b0": 181244, "erc": 0.902, "c": "coal", "net0": 181244, "smc0": 0, "accu0": 15373, "ms": 0.0, "u": "rolleston-coal-mine" }, { "n": "Roma Hub", "o": "Santos Limited", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 105321, "b0": 152421, "erc": 0.902, "c": "lng", "net0": 105321, "smc0": 47100, "accu0": 0, "u": "roma-hub" }, { "n": "Roy Hill Mine", "o": "Roy Hill Holdings Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 480607, "b0": 393393, "erc": 0.902, "c": "iron_ore", "net0": 393393, "smc0": 0, "accu0": 87214, "u": "roy-hill-mine" }, { "n": "Russell Vale Colliery", "o": "WOLLONGONG RESOURCES PTY. LTD.", "s": "NSW", "a": "Coal mining (060)", "cov": 160035, "b0": 89800, "erc": 0.902, "c": "coal", "net0": 160035, "smc0": 0, "accu0": 0, "ms": 1.0, "u": "russell-vale-colliery" }, { "n": "Saraji Mine", "o": "BM Alliance Coal Operations Pty Limited", "s": "QLD", "a": "Coal mining (060)", "cov": 383551, "b0": 349197, "erc": 0.902, "c": "coal", "net0": 349197, "smc0": 0, "accu0": 34354, "ms": 0.5, "u": "saraji-mine" }, { "n": "Savage River Mine", "o": "GRANGE RESOURCES (TASMANIA) PTY LTD", "s": "TAS", "a": "Metal ore mining (080)", "cov": 110066, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 110066, "smc0": 0, "accu0": 0, "u": "savage-river-mine" }, { "n": "Sewerage West", "o": "Melbourne Water Corporation", "s": "VIC", "a": "Water supply, sewerage and drainage services (281)", "cov": 146528, "b0": 128649, "erc": 0.902, "c": "other", "net0": 126528, "smc0": 0, "accu0": 20000, "u": "sewerage-west" }, { "n": "Sino Iron Project – Cape Preston", "o": "CITIC Pacific Mining Management Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 836882, "b0": 792477, "erc": 0.902, "c": "iron_ore", "net0": 792477, "smc0": 0, "accu0": 44405, "u": "sino-iron-project-cape-preston" }, { "n": "Solomon Mine", "o": "FMG SOLOMON PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 470534, "b0": 357442, "erc": 0.902, "c": "iron_ore", "net0": 357442, "smc0": 0, "accu0": 42881, "u": "solomon-mine" }, { "n": "Solomon Power Station", "o": "FMG SOLOMON PTY LTD", "s": "WA", "a": "Electricity generation (261)", "cov": 436601, "b0": 474965, "erc": 0.902, "c": "iron_ore", "net0": 436601, "smc0": 38364, "accu0": 0, "u": "solomon-power-station" }, { "n": "South Walker Creek", "o": "STANMORE RESOURCES LIMITED", "s": "QLD", "a": "Coal mining (060)", "cov": 508592, "b0": 361841, "erc": 0.902, "c": "coal", "net0": 361841, "smc0": 0, "accu0": 76064, "ms": 0.5, "u": "south-walker-creek" }, { "n": "South West Queensland Pipeline", "o": "APA (SWQP) PTY LIMITED", "s": "QLD; SA", "a": "Pipeline and other transport (502)", "cov": 140864, "b0": 124644, "erc": 0.902, "c": "other", "net0": 124642, "smc0": 0, "accu0": 16222, "u": "south-west-queensland-pipeline" }, { "n": "South West Synthetic Rutile Operations", "o": "Iluka Resources Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 285198, "b0": 238856, "erc": 0.902, "c": "mineral_sands", "net0": 238856, "smc0": 0, "accu0": 46342, "u": "south-west-synthetic-rutile-operations" }, { "n": "Spring Gully Reedy Creek Combabula", "o": "ORIGIN ENERGY UPSTREAM OPERATOR PTY LTD", "s": "QLD", "a": "Oil and gas extraction (070)", "cov": 316959, "b0": 422811, "erc": 0.902, "c": "lng", "net0": 316959, "smc0": 105852, "accu0": 0, "u": "spring-gully-reedy-creek-combabula" }, { "n": "Start up and Operations of the Ichthys LNG Project", "o": "INPEX Operations Australia Pty Ltd", "s": "NT", "a": "Oil and gas extraction (070)", "cov": 6255335, "b0": 6322859, "erc": 0.902, "c": "lng", "net0": 6255335, "smc0": 67524, "accu0": 0, "u": "start-up-and-operations-of-the-ichthys-lng-project" }, { "n": "Sunrise Dam", "o": "AngloGold Ashanti Australia Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 163952, "b0": 137390, "erc": 0.902, "c": "gold", "net0": 137390, "smc0": 0, "accu0": 26562, "u": "sunrise-dam" }, { "n": "TAHMOOR COAL MINE", "o": "TAHMOOR COAL PTY LTD", "s": "NSW", "a": "Coal mining (060)", "cov": 757886, "b0": 731110, "erc": 0.902, "c": "coal", "net0": 757886, "smc0": 0, "accu0": 0, "ms": 0.0, "u": "tahmoor-coal-mine" }, { "n": "Telfer Gold Mine", "o": "Newcrest Mining Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 119821, "b0": 143577, "erc": 0.902, "c": "gold", "net0": 119821, "smc0": 23756, "accu0": 0, "u": "telfer-gold-mine-newcrest-mining-limited" }, { "n": "Telfer Gold Mine", "o": "GREATLAND HOLDINGS GROUP PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 261212, "b0": 192357, "erc": 0.902, "c": "gold", "net0": 192357, "smc0": 0, "accu0": 68855, "u": "telfer-gold-mine-greatland-holdings-group-pty-ltd" }, { "n": "Thunderbox Operations", "o": "NORTHERN STAR (THUNDERBOX) PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 190387, "b0": 180197, "erc": 0.902, "c": "gold", "net0": 180197, "smc0": 0, "accu0": 0, "u": "thunderbox-operations" }, { "n": "Tom Price Mine / WTS", "o": "Hamersley Iron Pty. Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 172874, "b0": 138056, "erc": 0.902, "c": "iron_ore", "net0": 138056, "smc0": 0, "accu0": 34818, "u": "tom-price-mine-wts" }, { "n": "Tomago Aluminium Smelter", "o": "TOMAGO ALUMINIUM COMPANY PTY LTD", "s": "NSW", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 1087025, "b0": 1030974, "erc": 0.902, "c": "aluminium", "net0": 1030974, "smc0": 0, "accu0": 56051, "u": "tomago-aluminium-smelter" }, { "n": "Tropicana Gold Mine", "o": "AngloGold Ashanti Australia Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 280553, "b0": 285439, "erc": 0.902, "c": "gold", "net0": 280553, "smc0": 4886, "accu0": 0, "u": "tropicana-gold-mine" }, { "n": "TT-Line - Victorian Operation", "o": "TT-Line Company Pty. Ltd.", "s": "VIC", "a": "Water passenger transport (482)", "cov": 154713, "b0": 112369, "erc": 0.902, "c": "other", "net0": 112369, "smc0": 0, "accu0": 42344, "u": "tt-line-victorian-operation" }, { "n": "United Coal Mine", "o": "UNITED COLLIERIES PTY LTD", "s": "NSW", "a": "Coal mining (060)", "cov": 488260, "b0": 270767, "erc": 0.902, "c": "coal", "net0": 270767, "smc0": 0, "accu0": 74461, "ms": 0.5, "ct": 2042, "u": "united-coal-mine" }, { "n": "V/Line", "o": "V/Line Corporation", "s": "VIC", "a": "Rail passenger transport (472)", "cov": 151324, "b0": 168013, "erc": 0.902, "c": "other", "net0": 151324, "smc0": 16689, "accu0": 0, "u": "v-line" }, { "n": "Vales Point Power Station", "o": "Delta Power & Energy Pty Ltd", "s": "NSW", "a": "Coal mining (060)", "cov": 563387, "b0": 485087, "erc": 0.902, "c": "coal", "net0": 485087, "smc0": 0, "accu0": 40000, "ms": 0.0, "u": "vales-point-power-station" }, { "n": "Varanus Hub", "o": "Santos Limited", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 312681, "b0": 227595, "erc": 0.902, "c": "gas_west", "net0": 227595, "smc0": 0, "accu0": 66000, "u": "varanus-hub" }, { "n": "Vincent Project Venture", "o": "Woodside Energy Ltd.", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 282383, "b0": 261109, "erc": 0.902, "c": "oil", "net0": 261108, "smc0": 0, "accu0": 21275, "u": "vincent-project-venture" }, { "n": "Virgin Australia Holdings National Transport Facility", "o": "VIRGIN AUSTRALIA HOLDINGS LIMITED", "s": "National", "a": "Air and space transport (490)", "cov": 2215462, "b0": 2267645, "erc": 0.902, "c": "other", "net0": 2215462, "smc0": 52183, "accu0": 0, "u": "virgin-australia-holdings-national-transport-facility" }, { "n": "WA Transport facility", "o": "MGM BULK PTY LTD", "s": "WA", "a": "Road freight transport (461)", "cov": 109830, "b0": 100000, "erc": 0.902, "c": "other", "net0": 100000, "smc0": 0, "accu0": 9830, "u": "wa-transport-facility" }, { "n": "Wagerup Alumina Refinery", "o": "Alcoa of Australia Limited", "s": "WA", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 1306994, "b0": 1217338, "erc": 0.902, "c": "alumina", "net0": 1217338, "smc0": 0, "accu0": 0, "u": "wagerup-alumina-refinery" }, { "n": "Wambo Coal Mine", "o": "WAMBO COAL PTY LIMITED", "s": "NSW", "a": "Coal mining (060)", "cov": 139316, "b0": 193130, "erc": 0.902, "c": "coal", "net0": 139316, "smc0": 53814, "accu0": 0, "ms": 0.5, "u": "wambo-coal-mine" }, { "n": "Warkworth Mine", "o": "Warkworth Mining Ltd", "s": "NSW", "a": "Coal mining (060)", "cov": 1064719, "b0": 763046, "erc": 0.902, "c": "coal", "net0": 763046, "smc0": 0, "accu0": 301673, "ms": 0.5, "ct": 2037, "u": "warkworth-mine" }, { "n": "West Angelas Mine", "o": "Robe River Mining Co. Pty. Ltd.", "s": "WA", "a": "Metal ore mining (080)", "cov": 264443, "b0": 204720, "erc": 0.902, "c": "iron_ore", "net0": 204720, "smc0": 0, "accu0": 59723, "u": "west-angelas-mine" }, { "n": "West Pilbara Iron Ore Project", "o": "ONSLOW IRON PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 135870, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 100000, "smc0": 0, "accu0": 35870, "u": "west-pilbara-iron-ore-project" }, { "n": "Wheatstone Operations", "o": "CHEVRON AUSTRALIA PTY LTD", "s": "WA", "a": "Oil and gas extraction (070)", "cov": 4020667, "b0": 4025022, "erc": 0.902, "c": "lng", "net0": 4020667, "smc0": 4355, "accu0": 0, "u": "wheatstone-operations" }, { "n": "Wilpinjong Coal Mine", "o": "WILPINJONG COAL PTY LTD", "s": "NSW", "a": "Coal mining (060)", "cov": 164904, "b0": 173119, "erc": 0.902, "c": "coal", "net0": 164904, "smc0": 8215, "accu0": 0, "ms": 0.0, "u": "wilpinjong-coal-mine" }, { "n": "Wodgina Lithium Project", "o": "MARBL Lithium Operations Pty Ltd", "s": "WA", "a": "Metal ore mining (080)", "cov": 169821, "b0": 138301, "erc": 0.902, "c": "lithium", "net0": 138301, "smc0": 0, "accu0": 31520, "u": "wodgina-lithium-project" }, { "n": "Woodlawn Bioreactor", "o": "Veolia Environmental Services (Australia) Pty Ltd", "s": "NSW", "a": "Waste treatment, disposal and remediation services (292)", "cov": 133925, "b0": 188427, "erc": 0.902, "c": "other", "net0": 158845, "smc0": 0, "accu0": 0, "u": "woodlawn-bioreactor" }, { "n": "WOR01", "o": "South32 Worsley Alumina Pty Ltd", "s": "WA", "a": "Basic non-ferrous metal manufacturing (213)", "cov": 3218588, "b0": 3087049, "erc": 0.902, "c": "alumina", "net0": 3087049, "smc0": 0, "accu0": 63499, "u": "wor01" }, { "n": "YAN01 Yandi/Marillana Creek Mine - MNG Facility", "o": "BHP IRON ORE PTY LTD", "s": "WA", "a": "Metal ore mining (080)", "cov": 106656, "b0": 100000, "erc": 0.902, "c": "iron_ore", "net0": 100000, "smc0": 0, "accu0": 6656, "u": "yan01-yandi-marillana-creek-mine-mng-facility" }, { "n": "Yandicoogina Mine", "o": "Hamersley Iron - Yandi Pty Limited", "s": "WA", "a": "Metal ore mining (080)", "cov": 151953, "b0": 123266, "erc": 0.902, "c": "iron_ore", "net0": 123266, "smc0": 0, "accu0": 28687, "u": "yandicoogina-mine" }, { "n": "Yarnima Power Station", "o": "BHP IRON ORE PTY LTD", "s": "WA", "a": "Electricity generation (261)", "cov": 364582, "b0": 324820, "erc": 0.902, "c": "iron_ore", "net0": 324820, "smc0": 0, "accu0": 39762, "u": "yarnima-power-station" }, { "n": "Yarrabee Coal Mine (Open Cut)", "o": "YARRABEE COAL COMPANY PTY. LTD.", "s": "QLD", "a": "Coal mining (060)", "cov": 241396, "b0": 201079, "erc": 0.902, "c": "coal", "net0": 201079, "smc0": 0, "accu0": 40317, "ms": 1.0, "u": "yarrabee-coal-mine-open-cut" }, { "n": "Yarwun Nitrates", "o": "ORICA AUSTRALIA PTY LTD", "s": "QLD", "a": "Other basic chemical product manufacturing (189)", "cov": 80908, "b0": 282537, "erc": 0.902, "c": "other", "net0": 80908, "smc0": 124303, "accu0": 0, "u": "yarwun-nitrates" }, { "n": "YPF AMMONIA PLANT", "o": "Yara Pilbara Fertilisers Pty Ltd", "s": "WA", "a": "Fertiliser and pesticide manufacturing (183)", "cov": 1637599, "b0": 1680100, "erc": 0.98, "c": "other", "net0": 1637599, "smc0": 42501, "accu0": 0, "t": { "J": 1714387.755102041, "rate": 0.01, "end": 2026, "reg": 0.98, "path": { "2024": 0.99, "2025": 0.98, "2026": 0.97 } }, "u": "ypf-ammonia-plant" } ], "assumptions": { "model_version": "2026-09-15", "register_base": "FY2024-25", "erc_default_path": { "2025": 0.902, "2026": 0.853, "2027": 0.804, "2028": 0.755, "2029": 0.706, "2030": 0.657, "2031": 0.62415, "2032": 0.5913, "2033": 0.55845, "2034": 0.5256, "2035": 0.49275 }, "production_factor_capped": { "coal_thermal": [ 1.0, 1.0, 1.0, 0.9853, 0.9776, 0.9728, 0.964, 0.923, 0.882, 0.841, 0.8 ], "coal_met": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "lng": [ 1.0, 0.9977, 1.0, 1.0, 1.0, 0.9933, 0.9692, 0.9692, 0.9692, 0.9692, 0.9692 ], "gas_east": [ 1.0, 0.9361, 0.9201, 0.9068, 0.9031, 0.9006, 0.8898, 0.8898, 0.8898, 0.8898, 0.8898 ], "gas_west": [ 1.0, 0.9854, 1.0, 1.0, 0.9852, 0.9564, 0.9436, 0.9436, 0.9436, 0.9436, 0.9436 ], "oil": [ 1.0, 0.8926, 0.8449, 0.794, 0.7144, 0.6709, 0.6467, 0.6467, 0.6467, 0.6467, 0.6467 ], "alumina": [ 1.0, 1.0, 0.9583, 0.9412, 0.9412, 0.9412, 0.956, 0.956, 0.956, 0.956, 0.956 ], "aluminium": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "bauxite": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "iron_ore": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "steel": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "gold": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "copper": [ 1.0, 0.9779, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "base_metals": [ 1.0, 1.0, 0.9948, 1.0, 1.0, 0.9987, 0.9216, 0.9216, 0.9216, 0.9216, 0.9216 ], "nickel": [ 1.0, 0.7668, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831, 0.831 ], "lithium": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "mineral_sands": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "manganese": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ], "other": [ 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0 ] }, "closures_decided": { "Ashton Coal Mine (Underground)": 2028, "Gove Operations": 2030, "HVY01 Hunter Valley Energy Coal - CCL Facility": 2030, "Kwinana Alumina Refinery": 2026, "Liberty Bell Bay": 2027, "Myuna Colliery": 2029, "Ningaloo Vision FPSO": 2026 }, "pipeline_ramp": [ 0.0, 0.3589, 0.5033, 0.5581, 0.6942, 0.7526, 0.811, 0.8583, 0.9055, 0.9528, 1.0 ], "pipeline_emissions_t": 17010000, "pipeline_baseline_t": 2592000, "teba_end_years": { "Bell Bay Smelter": 2026, "Boyne Smelters Limited": 2026, "Fisherman's Landing - Lime": 2027, "Geelong Refinery": 2027, "Kwinana Alumina Refinery": 2026, "Kwinana Pigment Plant": 2026, "Liberty Bell Bay": 2027, "Liberty Primary Steel Whyalla Steelworks": 2026, "Murrin Murrin Operations": 2027, "Norske Skog Boyer Mill": 2026, "Nyrstar Port Pirie Facility": 2026, "Opal Australian Paper Maryvale Mill": 2026, "Parkhurst Magnesia Manufacturing Plant": 2026, "Phosphate Hill": 2026, "Port Kembla Steelworks": 2026, "Portland Aluminium Smelter": 2027, "Queensland Alumina Limited Refinery": 2026, "Railton": 2027, "Refinery Qld Lytton": 2027, "Rio Tinto Yarwun": 2026, "YPF AMMONIA PLANT": 2026 } }, "bench": { "ref|none": { "d62": 3.0635, "d70": 5.5614, "net35": 67.5144, "budget": 379.2008 }, "ref|freeze": { "d62": 3.1986, "d70": 5.6647, "net35": 68.3021, "budget": 383.6914 }, "ref|current": { "d62": 3.4582, "d70": 5.9648, "net35": 69.8329, "budget": 390.9068 }, "ref|renew": { "d62": 3.9662, "d70": 6.4845, "net35": 72.8066, "budget": 405.7345 }, "ref|reset": { "d62": 3.0635, "d70": 5.5614, "net35": 67.5144, "budget": 379.2008 }, "pipe|none": { "d62": 3.2809, "d70": 5.7297, "net35": 68.7916, "budget": 385.7143 }, "pipe|freeze": { "d62": 3.4107, "d70": 5.8293, "net35": 69.5793, "budget": 390.2049 }, "pipe|current": { "d62": 3.6681, "d70": 6.1262, "net35": 71.1101, "budget": 397.4202 }, "pipe|renew": { "d62": 4.1662, "d70": 6.6353, "net35": 74.0838, "budget": 412.248 }, "pipe|reset": { "d62": 3.2809, "d70": 5.7297, "net35": 68.7916, "budget": 385.7143 }, "start|none": { "d62": 3.1367, "d70": 5.5959, "net35": 67.9338, "budget": 380.9121 }, "start|freeze": { "d62": 3.2693, "d70": 5.6971, "net35": 68.7215, "budget": 385.3985 }, "start|current": { "d62": 3.5264, "d70": 5.9924, "net35": 70.2524, "budget": 392.5754 }, "start|renew": { "d62": 4.0257, "d70": 6.5027, "net35": 73.2098, "budget": 407.3121 }, "start|reset": { "d62": 3.1367, "d70": 5.5959, "net35": 67.9338, "budget": 380.9121 }, "years|start|current": [ 118.5813, 114.4901, 109.2968, 103.3065, 97.6205, 91.2065, 86.7536, 82.634, 78.5533, 74.3822, 70.2524 ], "run|start|d0": [ { "k": 0, "fy": "FY2024-25", "dlf": 208, "eligible": 1, "out": 0, "closed": 0, "floored": 1, "e_dlf": 132.717, "e_eligible": 0.0809, "e_out": 0.0, "e_closed": 0.0, "net": 118.5813, "base": 126.185, "floor_relief": 0.0102, "smc": 0.2016 }, { "k": 1, "fy": "FY2025-26", "dlf": 206, "eligible": 1, "out": 0, "closed": 2, "floored": 26, "e_dlf": 138.041, "e_eligible": 0.0809, "e_out": 0.0, "e_closed": 0.2822, "net": 114.4901, "base": 120.41, "floor_relief": 0.1452, "smc": 0.1863 }, { "k": 2, "fy": "FY2026-27", "dlf": 205, "eligible": 1, "out": 0, "closed": 3, "floored": 34, "e_dlf": 139.8922, "e_eligible": 0.0809, "e_out": 0.0, "e_closed": 0.4586, "net": 109.2968, "base": 113.7184, "floor_relief": 0.3152, "smc": 0.1709 }, { "k": 3, "fy": "FY2027-28", "dlf": 204, "eligible": 1, "out": 0, "closed": 4, "floored": 37, "e_dlf": 139.6653, "e_eligible": 0.0809, "e_out": 0.0, "e_closed": 1.1309, "net": 103.3065, "base": 106.7397, "floor_relief": 0.5308, "smc": 0.1556 }, { "k": 4, "fy": "FY2028-29", "dlf": 202, "eligible": 2, "out": 0, "closed": 5, "floored": 42, "e_dlf": 141.5178, "e_eligible": 0.1806, "e_out": 0.0, "e_closed": 1.2904, "net": 97.6205, "base": 100.1572, "floor_relief": 0.7711, "smc": 0.1402 }, { "k": 5, "fy": "FY2029-30", "dlf": 198, "eligible": 4, "out": 0, "closed": 7, "floored": 43, "e_dlf": 141.2716, "e_eligible": 0.3766, "e_out": 0.0, "e_closed": 1.9515, "net": 91.2065, "base": 93.0444, "floor_relief": 1.0136, "smc": 0.1249 }, { "k": 6, "fy": "FY2030-31", "dlf": 198, "eligible": 4, "out": 0, "closed": 7, "floored": 50, "e_dlf": 141.261, "e_eligible": 0.3718, "e_out": 0.0, "e_closed": 1.9433, "net": 86.7536, "base": 88.1928, "floor_relief": 1.2345, "smc": 0.1146 }, { "k": 7, "fy": "FY2031-32", "dlf": 198, "eligible": 4, "out": 0, "closed": 7, "floored": 54, "e_dlf": 141.4884, "e_eligible": 0.3655, "e_out": 0.0, "e_closed": 1.9136, "net": 82.634, "base": 83.7021, "floor_relief": 1.4589, "smc": 0.1043 }, { "k": 8, "fy": "FY2032-33", "dlf": 197, "eligible": 5, "out": 0, "closed": 7, "floored": 62, "e_dlf": 141.616, "e_eligible": 0.459, "e_out": 0.0, "e_closed": 1.8839, "net": 78.5533, "base": 79.2805, "floor_relief": 1.7233, "smc": 0.094 }, { "k": 9, "fy": "FY2033-34", "dlf": 196, "eligible": 6, "out": 0, "closed": 7, "floored": 72, "e_dlf": 141.7457, "e_eligible": 0.5504, "e_out": 0.0, "e_closed": 1.8542, "net": 74.3822, "base": 74.9489, "floor_relief": 2.0486, "smc": 0.0837 }, { "k": 10, "fy": "FY2034-35", "dlf": 196, "eligible": 6, "out": 0, "closed": 7, "floored": 79, "e_dlf": 141.979, "e_eligible": 0.5382, "e_out": 0.0, "e_closed": 1.8245, "net": 70.2524, "base": 70.7092, "floor_relief": 2.4368, "smc": 0.0734 }, { "k": 11, "fy": "FY2035-36", "dlf": 196, "eligible": 5, "out": 1, "closed": 7, "floored": 87, "e_dlf": 141.979, "e_eligible": 0.4573, "e_out": 0.0809, "e_closed": 1.8245, "net": 66.2764, "base": 66.5563, "floor_relief": 2.823, "smc": 0.0 }, { "k": 12, "fy": "FY2036-37", "dlf": 196, "eligible": 5, "out": 1, "closed": 7, "floored": 91, "e_dlf": 141.979, "e_eligible": 0.4573, "e_out": 0.0809, "e_closed": 1.8245, "net": 62.4187, "base": 62.6041, "floor_relief": 3.2557, "smc": 0.0 }, { "k": 13, "fy": "FY2037-38", "dlf": 196, "eligible": 5, "out": 1, "closed": 7, "floored": 96, "e_dlf": 141.979, "e_eligible": 0.4573, "e_out": 0.0809, "e_closed": 1.8245, "net": 58.5376, "base": 58.6892, "floor_relief": 3.7256, "smc": 0.0 }, { "k": 14, "fy": "FY2038-39", "dlf": 196, "eligible": 4, "out": 2, "closed": 7, "floored": 106, "e_dlf": 141.979, "e_eligible": 0.3758, "e_out": 0.1625, "e_closed": 1.8245, "net": 54.6218, "base": 54.7333, "floor_relief": 4.1866, "smc": 0.0 }, { "k": 15, "fy": "FY2039-40", "dlf": 196, "eligible": 2, "out": 4, "closed": 7, "floored": 109, "e_dlf": 141.979, "e_eligible": 0.1915, "e_out": 0.3467, "e_closed": 1.8245, "net": 50.6811, "base": 50.7553, "floor_relief": 4.6546, "smc": 0.0 } ], "frontier": { "62": [ [ 0.0, 4.272966519240664 ], [ 0.5, 4.166462275935098 ], [ 1.0, 4.060227069104364 ], [ 1.5, 3.9539918622736305 ], [ 2.0, 3.847792830310452 ], [ 2.5, 3.742012092373411 ], [ 3.0, 3.636568242625155 ], [ 3.5, 3.5319185011436662 ], [ 4.0, 3.427531962258085 ], [ 4.5, 3.3237663389461276 ], [ 5.0, 3.220646577180094 ], [ 5.5, 3.1176231439548854 ], [ 6.0, 3.0153266116315476 ], [ 6.5, 2.913035746497193 ], [ 7.0, 2.8117909473554143 ], [ 7.5, 2.7108808718642985 ], [ 8.0, 2.6101058005077995 ], [ 8.5, 2.510654210735334 ], [ 9.0, 2.412742274127564 ], [ 9.5, 2.315377869371038 ], [ 10.0, 2.2183734395323325 ], [ 10.5, 2.1213800954564954 ], [ 11.0, 2.0258518773374 ], [ 11.5, 1.9309537314035592 ], [ 12.0, 1.8393366719081552 ], [ 12.5, 1.7548202666253363 ], [ 13.0, 1.6728941402928361 ], [ 13.5, 1.5955802467378482 ], [ 14.0, 1.523029658964004 ], [ 14.5, 1.458680652175208 ], [ 15.0, 1.4171146660733536 ], [ 15.5, 1.4053678733057362 ] ], "70": [ [ 0.0, 7.315939475091507 ], [ 0.5, 7.203197342093906 ], [ 1.0, 7.090844756157871 ], [ 1.5, 6.978492170221839 ], [ 2.0, 6.866139584285799 ], [ 2.5, 6.754074016193232 ], [ 3.0, 6.643059264954887 ], [ 3.5, 6.533394108073928 ], [ 4.0, 6.423796434398929 ], [ 4.5, 6.314847899564474 ], [ 5.0, 6.206552513856676 ], [ 5.5, 6.098429581772707 ], [ 6.0, 5.990763015999696 ], [ 6.5, 5.8832508242979955 ], [ 7.0, 5.77754123820324 ], [ 7.5, 5.672364948181889 ], [ 8.0, 5.567883617474661 ], [ 8.5, 5.465289429153315 ], [ 9.0, 5.364685889890252 ], [ 9.5, 5.2645554820104365 ], [ 10.0, 5.165062548170173 ], [ 10.5, 5.067051637242277 ], [ 11.0, 4.972659617387697 ], [ 11.5, 4.880683687931104 ], [ 12.0, 4.791806888719479 ], [ 12.5, 4.709750125139877 ], [ 13.0, 4.629210829494334 ], [ 13.5, 4.553267896025919 ], [ 14.0, 4.482003803544479 ], [ 14.5, 4.4187958584182 ], [ 15.0, 4.378135431785197 ], [ 15.5, 4.36664673781634 ] ], "marks": [ [ 3.52640076166903, 3.52640076166903, "current rules (same d): 3.53 / 3.53", "#1B1B1B", 9, -14 ], [ 3.9953818099693565, 3.4284961160045144, "catch-up 2031/20 y: ≈ 4.00 / 3.43", "#26697F", 9, 20 ], [ 5.407379202412706, 3.1367073690658858, "reset 2031: ≈ 5.4 / 3.14", "#4C3F79", 9, -10 ], [ 0.0, 4.272966519240664, "TEBA frozen at FY2029-30 level: 0 / 4.27", "#B94A38", 9, -10 ], [ 15.5, 1.4053678733057362, "TEBA to zero by 2035: 15.5 / 1.41", "#8A6E12", -9, -14 ] ] } } }