_id	Forecast_Month	Quarterly_Obligation_Period	Sensitivity	Period_Start	Period_End	Interim_Levy_Rate_GBP_Per_MWH	Total_Reserve_Amount_GBP	Forecast_CFD_Payments_GBP	Forecast_LCDCFD_Payments_GBP	Market_Price_Multiplier	Forecast_CFD_Capacity_MW	Forecast_CFD_Generation_MWh	Forecast_LCDCFD_Generation_MWh
2290	2016-03-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Sensitivity - High Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	1.0789	5862235.9900	84648815.4900	""	""	""	""	""
2291	2016-12-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Sensitivity - Low Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	1.6449	10403895.8288	129012957.2307	""	""	""	""	""
2292	2019-03-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Base Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	7.6946	77265359.6096	504641088.0151	""	""	""	""	""
2293	2024-11-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	5.9140	448141752.0689	327558675.9682	""	""	15037.89	12107344.19	""
2294	2018-03-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Base Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	4.5738	51022244.2700	353522122.3000	""	""	""	""	""
2295	2022-06-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - Low Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	320970672.1326	-526263105.8480	""	1.3100	9117.55	8945557.35	""
2296	2022-12-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - High Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	507699690.5197	-122740686.9416	""	0.6200	9565.55	8370763.14	""
2297	2023-06-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Sensitivity - High Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	11.3456	332709632.3000	644038469.4000	""	0.5900	9390.36	7484811.95	""
2298	2017-03-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Sensitivity - High Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	4.6393	47983991.3413	307046709.1658	""	""	""	""	""
2299	2025-08-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Base Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	10.7664	429242172.4324	609329779.8643	""	""	16691.17	9997925.73	""
2300	2025-04-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	11.3261	344503637.5652	660601017.7089	""	""	12689.23	10450158.37	""
2301	2023-12-01 00:00:00.0000000	Forecast 01/07/2025-30/09/2025	Sensitivity - High Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	16.4100	307610120.0900	888039007.3500	""	0.6200	13073.79	10216526.12	""
2302	2023-09-01 00:00:00.0000000	Forecast 01/07/2025-30/09/2025	Sensitivity - Low Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	5.2878	57811503.9498	294761224.0656	""	1.3100	9788.30	8048617.02	""
2303	2019-06-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Sensitivity - Low Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	6.4790	71088353.0332	414795272.0270	""	1.1700	""	""	""
2304	2015-09-01 00:00:00.0000000	Forecast 01/07/2016-30/09/2016	Sensitivity - Low Case	2016-07-01 00:00:00.0000000	2016-09-30 00:00:00.0000000	0.0042	107399.2246	254648.2308	""	""	""	""	""
2305	2018-12-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Base Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	5.8334	121659987.3493	480390247.1234	""	""	""	""	""
2306	2018-09-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Sensitivity - Low Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	3.5215	41731886.7608	229651799.8977	""	1.1500	""	""	""
2307	2022-03-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - High Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	5.7901	534386711.9787	428115297.0129	""	0.4000	7734.55	9784337.40	""
2308	2016-06-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Sensitivity - High Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	0.9902	5919521.7400	79766340.8900	""	""	""	""	""
2309	2020-06-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Base Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	9.3878	136240699.5831	707691785.6951	""	""	5908.60	7241152.02	""
2310	2021-12-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Base Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	4.2628	332607090.1680	318736750.3842	""	""	8200.38	10579818.98	""
2311	2023-03-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Base Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	5.1552	485767055.7502	295909439.6532	""	""	7229.55	5615404.29	""
2312	2025-02-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Base Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	8.2952	390924264.1693	604960291.0141	""	""	11254.60	12553813.07	""
2313	2024-05-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	13.0706	414341482.7653	692869586.5403	""	""	14746.49	14622300.74	""
2314	2021-03-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Base Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	10.4345	112720991.9627	636320747.0330	""	""	8171.13	7618424.38	""
2315	2019-09-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Base Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	8.2005	119937650.9298	636340493.3941	""	""	5566.10	7016792.80	""
2316	2018-06-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Sensitivity - Low Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	4.2525	42316713.4300	275977353.1000	""	1.1400	""	""	""
2317	2016-03-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Base Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	2.3165	17910050.8500	146910546.8700	""	""	""	""	""
2318	2017-09-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Sensitivity - High Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	4.9688	28655137.3800	320421485.9000	""	""	""	""	""
2319	2019-03-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Sensitivity - Low Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	5.1229	79436010.9171	399048273.5180	""	1.1700	""	""	""
2320	2024-11-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Sensitivity - High Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	13.4581	124387231.4804	756859866.7179	""	""	12757.13	10545900.23	""
2321	2018-03-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Sensitivity - Low Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	4.4104	43402571.5300	287586663.1000	""	1.1500	""	""	""
2322	2022-06-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - High Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	750288825.2850	-116619864.7864	""	0.7700	9117.55	11243862.60	""
2323	2022-12-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - Low Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	0.0000	-2685285919.8742	""	1.6500	8163.55	8408501.61	""
2324	2023-06-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - High Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	13.3770	346242514.6000	773415977.3000	""	0.5900	9136.55	8422071.85	""
2325	2021-06-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Sensitivity - Low Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	4.3653	261372927.6066	340518272.8085	""	1.2100	6758.49	8473258.17	""
2326	2025-08-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	11.4026	568276966.0458	837405863.3293	""	""	14237.44	13220951.42	""
2327	2025-04-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	4.6411	860022033.0505	337941993.8028	""	""	14643.70	13923141.76	""
2328	2023-12-01 00:00:00.0000000	Forecast 01/10/2025-31/12/2025	Sensitivity - Low Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	0.0000	475793809.5600	-292769232.1700	""	1.6000	13276.21	13860005.72	""
2329	2023-09-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Sensitivity - Low Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	2.0629	58492253.8899	116444010.7449	""	1.3100	9788.30	7087127.86	""
2330	2020-09-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Sensitivity - High Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	11.4334	135550506.5497	835679450.4983	""	0.8300	6823.54	8372509.75	""
2331	2015-09-01 00:00:00.0000000	Forecast 01/07/2016-30/09/2016	Sensitivity - High Case	2016-07-01 00:00:00.0000000	2016-09-30 00:00:00.0000000	1.4932	17918168.3311	91353442.7427	""	""	""	""	""
2332	2018-12-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Base Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	5.8661	95792849.2048	463215061.2340	""	""	""	""	""
2333	2018-09-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Sensitivity - High Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	6.4167	110551633.5452	507490884.0875	""	0.8700	""	""	""
2334	2017-06-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Base Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	4.1697	26577470.5824	276408670.4971	""	""	""	""	""
2335	2016-06-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Sensitivity - High Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	2.2291	18330843.3500	140711378.9000	""	""	""	""	""
2336	2017-12-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Sensitivity - Low Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	3.5126	47801744.6700	281923635.9000	""	""	""	""	""
2337	2021-12-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Base Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	279121900.5417	-184206722.6806	""	""	8200.38	9954747.23	""
2338	2023-03-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - High Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	8.2279	506053783.3983	592394226.0209	""	0.7800	9596.61	10317331.00	""
2339	2025-02-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	14.9408	325593916.6748	-871373496.1440	""	""	16170.21	12926204.48	""
2340	2024-05-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - Low Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	2.3342	1050959460.7177	163520020.2603	""	""	13433.55	14177555.48	""
2341	2021-03-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Base Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	10.1283	177853751.5999	746529851.7111	""	""	6758.49	8277509.26	""
2342	2019-09-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Base Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	7.0151	83171283.1902	454320237.6652	""	""	5187.35	4883813.05	""
2343	2018-06-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Sensitivity - Low Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	4.0206	46355899.0800	266594584.4000	""	1.1400	""	""	""
2344	2016-03-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Base Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	0.9543	4771742.1200	76056799.6100	""	""	""	""	""
2345	2017-09-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Sensitivity - Low Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	3.0647	16972139.0400	203065918.2000	""	""	""	""	""
2346	2019-03-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Sensitivity - High Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	6.9691	99524641.2798	542852770.0046	""	0.8600	""	""	""
2347	2024-11-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - Low Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	1.2703	560453861.2928	93084630.2879	""	""	13414.73	13976808.39	""
2348	2019-12-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Sensitivity - Low Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	7.7251	121361335.4570	594020809.7638	""	1.2300	5486.35	4923684.42	""
2349	2022-06-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - High Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	605313696.8490	-40839809.1800	""	0.7700	9087.55	8941805.30	""
2350	2022-12-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Base Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	5026411.9165	-1327120790.6211	""	""	9565.55	9483087.33	""
2351	2023-06-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - High Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	10.1657	492341618.6000	720059011.4000	""	0.5900	9136.55	10915541.18	""
2352	2021-06-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - Low Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	9.3556	131846684.9137	585472295.0647	""	1.2100	9130.05	8386066.74	""
2353	2025-08-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	8.7574	336511961.3806	499325338.0607	""	""	11296.93	9021924.33	""
2354	2025-04-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	16.4935	725997022.9334	1222246632.3232	""	""	22814.07	22272132.23	""
2355	2023-12-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - High Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	14.0390	488771867.2000	1002768180.9500	""	0.6200	11931.88	12095473.12	""
2356	2023-09-01 00:00:00.0000000	Forecast 01/07/2025-30/09/2025	Base Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	9.8704	323359191.3265	549969818.7630	""	""	9788.30	8931555.18	""
2357	2020-09-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Base Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	11.0522	100802723.0877	687450664.6053	""	""	6345.16	6211503.34	""
2358	2015-09-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Base Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	1.0565	14123494.1684	81875213.6327	""	""	""	""	""
2359	2018-12-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Sensitivity - Low Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	4.8546	86837984.4077	383336782.7236	""	1.1400	""	""	""
2360	2018-09-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Base Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	4.6208	62288208.3106	308151408.9065	""	""	""	""	""
2361	2017-06-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Sensitivity - High Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	3.5290	40961488.5816	284749431.2495	""	""	""	""	""
2362	2016-06-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Base Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	0.9142	5035334.7880	73648713.4000	""	""	""	""	""
2363	2017-12-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Base Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	4.5738	53602192.9600	354674082.9000	""	""	""	""	""
2364	2021-12-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Base Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	0.0000	258185785.7489	-46511887.3711	""	""	7708.38	7250015.51	""
2365	2023-03-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - High Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	4.2167	655885002.0071	297784266.4484	""	0.7800	8790.05	10498010.65	""
2366	2025-02-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - High Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	12.9464	521767190.2658	-963019174.7921	""	""	15598.72	16148674.34	""
2367	2024-05-01 00:00:00.0000000	Two Year Forecast 01/04/2025 - 30/06/2025	Sensitivity - Low Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	2.5081	543486416.5070	137096920.0919	""	""	10798.07	10688466.16	""
2368	2021-03-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Base Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	10.2076	132363890.9410	627877852.2146	""	""	8171.13	7673067.09	""
2369	2019-09-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Sensitivity - Low Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	6.2577	80497160.5777	395838026.3370	""	1.1800	5486.35	4801293.60	""
2370	2018-06-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Sensitivity - Low Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	3.2730	51872701.8100	265410162.9000	""	1.1400	""	""	""
2371	2016-03-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Sensitivity - Low Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	2.2195	16945756.8900	140759359.8000	""	""	""	""	""
2372	2020-03-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Base Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	9.0978	133733769.3961	715725217.7208	""	""	6346.07	6092256.07	""
2373	2019-03-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Sensitivity - Low Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	4.8606	102821785.0565	395452994.8168	""	1.1700	""	""	""
2374	2024-11-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	16.3003	253647318.7445	902830915.2537	""	""	15934.68	12936766.01	""
2375	2018-03-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Sensitivity - High Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	5.0523	59986095.1100	390641972.3000	""	0.8700	""	""	""
2376	2022-06-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - Low Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	195759960.5109	-1111467054.5162	""	1.3100	8193.55	10088932.48	""
2377	2015-12-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Sensitivity - High Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	1.5221	19203428.3363	94031085.6430	""	""	""	""	""
2378	2023-06-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Base Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	5.0343	478690019.5000	294550037.9000	""	""	8615.55	7450182.03	""
2379	2020-12-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Sensitivity - High Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	11.6171	124492623.2526	849356364.3681	""	0.8000	6773.47	5811796.62	""
2380	2025-08-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	14.7490	588145885.7464	1083165865.9939	""	""	19855.31	17982924.99	""
2381	2025-04-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	15.6342	586047541.7969	1138410677.1272	""	""	17698.38	17678059.41	""
2382	2023-12-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Base Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	8.9490	261226905.7700	501219871.6200	""	""	8765.96	7695498.25	""
2383	2021-09-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - Low Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	3.9069	161113879.8640	244156911.0916	""	1.2300	6758.49	6511280.72	""
2384	2019-06-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Base Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	7.7688	76372363.0807	507538374.5068	""	""	""	""	""
2385	2015-09-01 00:00:00.0000000	Forecast 01/07/2016-30/09/2016	Base Case	2016-07-01 00:00:00.0000000	2016-09-30 00:00:00.0000000	1.4120	16731734.0235	86383879.4645	""	""	""	""	""
2386	2018-12-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Sensitivity - Low Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	4.5820	46103810.2072	297925298.8730	""	1.1400	""	""	""
2387	2016-09-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Sensitivity - High Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	3.7267	36576627.9400	278264182.6000	""	""	""	""	""
2388	2022-03-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - High Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	12.4237	377926528.7064	908786339.5042	""	0.4000	9117.18	11573765.07	""
2389	2016-06-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Sensitivity - Low Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	1.2221	9078145.3800	76458671.5500	""	""	""	""	""
2390	2020-06-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Sensitivity - High Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	12.3773	112416033.8514	763777063.7033	""	0.8200	6339.60	6282437.58	""
2391	2021-12-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - High Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.3452	394757627.6148	26688669.3472	""	0.7900	8200.38	10482314.07	""
2392	2024-08-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Sensitivity - Low Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	2.6333	470750951.0226	142439844.7400	""	""	12452.10	10187020.61	""
2393	2025-02-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	11.1524	351680774.5986	650429731.1438	""	""	13185.82	10493310.97	""
2394	2024-05-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Sensitivity - High Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	15.4800	314184663.1471	836694281.1245	""	""	14672.63	9944360.47	""
2395	2021-03-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - Low Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	7.5554	190589767.0151	580432514.8819	""	1.1500	8171.13	10490477.51	""
2396	2019-09-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Sensitivity - Low Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	7.2229	115240556.2127	560510482.5709	""	1.1800	5536.10	7006770.05	""
2397	2018-06-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Sensitivity - High Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	5.8942	62526937.3600	390821454.1000	""	0.8800	""	""	""
2398	2016-03-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Sensitivity - Low Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	0.8807	0.0000	70191008.1900	""	""	""	""	""
2399	2017-09-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Sensitivity - Low Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	3.7620	40962088.5700	291761945.6000	""	""	""	""	""
2400	2019-03-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Sensitivity - High Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	6.7850	124384304.3487	552019297.9957	""	0.8600	""	""	""
2401	2024-11-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Base Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	9.5702	131417925.2396	538210772.4024	""	""	11143.48	9313495.06	""
2402	2019-12-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Sensitivity - High Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	9.5697	112641552.7669	735862660.8100	""	0.8200	5486.35	5151428.45	""
2403	2022-06-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - High Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	385884720.5359	-579259150.5432	""	0.7700	8163.55	8519869.57	""
2404	2015-12-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Base Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	1.4353	17465218.5880	89183330.5890	""	""	""	""	""
2405	2023-06-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - Low Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	317343787.6000	-737355147.5000	""	1.7300	8361.05	8002746.55	""
2406	2022-10-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - Low Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	0.0000	-854536113.5288	""	1.1800	6322.55	5948526.57	""
2407	2025-08-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	12.3700	267555972.3773	705307534.6641	""	""	12096.32	9256796.05	""
2408	2025-04-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	6.7163	521399275.9625	390510549.0457	""	""	13398.13	10384415.22	""
2409	2023-12-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - High Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	12.2930	490288012.6000	861284301.2300	""	0.6200	9902.44	11780733.03	""
2410	2021-09-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - Low Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	2.8474	335651184.3832	214749289.3036	""	1.2300	7708.49	9949318.97	""
2411	2020-09-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Sensitivity - Low Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	7.5093	86019853.6337	458644383.8277	""	1.2200	5908.60	4828708.10	""
2412	2015-09-01 00:00:00.0000000	Forecast 01/04/2016-30/06/2016	Sensitivity - High Case	2016-04-01 00:00:00.0000000	2016-06-30 00:00:00.0000000	1.3111	24305918.7016	85683382.4857	""	""	""	""	""
2413	2018-12-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Sensitivity - High Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	5.8835	61885237.6957	382548049.8322	""	0.8800	""	""	""
2414	2018-09-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Sensitivity - Low Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	3.3485	51031267.1399	223400907.3840	""	1.1500	""	""	""
2415	2017-06-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Sensitivity - High Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	4.8825	32016946.8884	312811013.6754	""	""	""	""	""
2416	2016-06-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Sensitivity - High Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	2.3517	16929705.7600	147129279.4800	""	""	""	""	""
2417	2017-12-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Sensitivity - Low Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	3.6281	25736571.0300	234080225.3000	""	""	""	""	""
2418	2021-12-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - High Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	0.0000	443096309.1523	-25227892.4386	""	0.7900	8200.38	10622423.90	""
2419	2023-03-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - Low Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	524902024.8399	-166622896.5220	""	1.2900	7883.05	5915721.19	""
2420	2025-02-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Base Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	8.2084	524117936.7962	610578332.5244	""	""	12017.49	12548810.15	""
2421	2024-05-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - High Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	14.6150	649333455.4731	1023815457.4821	""	""	15113.03	16223175.39	""
2422	2021-03-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - Low Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	9.6779	178527783.6752	733304075.2518	""	1.1500	8171.13	10549527.06	""
2423	2019-09-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Sensitivity - High Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	8.9218	120792872.9667	692346964.0819	""	0.8500	5566.10	7031824.39	""
2424	2018-06-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Base Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	3.8489	66449725.0500	312106131.2000	""	""	""	""	""
2425	2016-03-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Sensitivity - Low Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	0.0011	60173.3100	85978.9800	""	""	""	""	""
2426	2016-12-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Base Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	3.3198	34688925.7160	249373115.6208	""	""	""	""	""
2427	2019-03-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Sensitivity - Low Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	5.7782	53842427.9948	379021108.5014	""	1.1700	""	""	""
2428	2024-11-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Base Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	7.9497	412885129.8653	582549627.7613	""	""	13514.23	14001397.66	""
2429	2018-03-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Sensitivity - High Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	4.7797	59343757.0500	382671667.8000	""	0.8700	""	""	""
2430	2022-06-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - High Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	2.5824	548761943.1466	156420458.0710	""	0.7700	9117.55	8921649.55	""
2431	2022-12-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - Low Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	41803024.3983	-960232417.6887	""	1.6500	8163.55	5788964.50	""
2432	2023-06-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - High Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	12.6322	403038515.3000	912035059.2000	""	0.5900	9390.36	10707342.22	""
2433	2022-10-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - High Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	0.0000	613396445.0087	-112116933.4401	""	0.7600	9535.55	8610013.62	""
2434	2025-08-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	7.4024	623773324.3859	536226194.1083	""	""	12672.62	12175143.15	""
2435	2025-04-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - High Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	14.6601	329007858.7253	1069138780.7521	""	""	12660.33	13788779.27	""
2436	2023-12-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - High Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	14.0740	291804335.3100	788283092.7500	""	0.6200	9850.44	8479653.46	""
2437	2023-09-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Base Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	2.3774	765874897.9676	168576464.9943	""	""	8615.55	10129518.38	""
2438	2020-09-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Sensitivity - Low Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	8.7609	92273963.6646	544598983.2311	""	1.2200	5508.60	5332313.56	""
2439	2015-09-01 00:00:00.0000000	Forecast 01/04/2016-30/06/2016	Sensitivity - Low Case	2016-04-01 00:00:00.0000000	2016-06-30 00:00:00.0000000	0.0000	0.0000	0.0000	""	""	""	""	""
2440	2018-12-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Sensitivity - High Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	6.6520	105251979.0100	525267044.6863	""	0.8800	""	""	""
2441	2018-09-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Sensitivity - High Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	5.2324	67822248.3331	349089215.4579	""	0.8700	""	""	""
2442	2022-03-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - Low Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	298143573.1075	-319775254.8628	""	1.4200	8163.18	7680500.96	""
2443	2016-06-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Base Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	2.1584	10746977.3700	135037268.7000	""	""	""	""	""
2444	2017-12-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Sensitivity - High Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	4.8162	62254206.5400	386553090.3000	""	""	""	""	""
2445	2021-12-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - Low Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	0.0000	-571257478.2695	""	1.2800	7533.88	8696625.75	""
2446	2023-03-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Base Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	1.9046	597730558.5531	140825932.3101	""	""	6322.55	5911378.96	""
2447	2025-02-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	6.3045	485114345.8508	-367688546.7884	""	""	12737.88	10201563.26	""
2448	2024-05-01 00:00:00.0000000	Two Year Forecast 01/04/2025 - 30/06/2025	Base Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	9.9583	395312586.1852	544339943.4475	""	""	11085.95	12330858.73	""
2449	2021-03-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Sensitivity - High Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	9.7392	144818904.2323	720457289.6343	""	0.8800	6759.13	8595467.91	""
2450	2019-09-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Sensitivity - High Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	8.4722	102684910.6552	535918546.8667	""	0.8500	5486.35	5316120.01	""
2451	2018-06-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Sensitivity - High Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	4.2075	70001438.7100	341188402.5000	""	0.8800	""	""	""
2452	2016-03-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Sensitivity - High Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	2.3945	18797445.8700	151857821.0700	""	""	""	""	""
2453	2020-03-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Base Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	9.7003	115063898.1776	740035172.6647	""	""	5916.27	7099173.60	""
2454	2019-03-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Sensitivity - High Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	8.1881	82511876.5362	537102926.0027	""	0.8600	""	""	""
2455	2024-11-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	11.9584	321076697.1479	662344960.8123	""	""	15313.08	12218125.28	""
2456	2019-12-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Base Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	8.2175	133370847.5278	652912557.0788	""	""	5516.35	7083907.16	""
2457	2022-06-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Base Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	557561056.2334	-97954787.1359	""	""	9117.55	8940939.75	""
2458	2022-12-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - High Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	685574283.5948	-244718360.3482	""	0.6200	9565.55	9404633.17	""
2459	2023-06-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Base Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	6.5756	385967801.5000	373207639.9000	""	""	9819.36	7783512.88	""
2460	2021-06-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - High Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	10.1893	205901968.3695	770261068.6585	""	0.8300	8200.49	10525995.00	""
2461	2025-08-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	7.2733	711417601.0009	534147025.2405	""	""	13688.43	12776060.76	""
2462	2025-04-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	15.1591	318109226.8358	884168721.9223	""	""	16013.32	12871615.06	""
2463	2023-12-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Sensitivity - Low Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	0.3010	499926519.4500	16512524.9600	""	1.6000	12573.09	8280872.94	""
2464	2023-09-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Sensitivity - High Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	8.4192	393694551.1052	475243071.9302	""	0.7700	9788.30	7478802.30	""
2465	2019-06-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Sensitivity - Low Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	6.0769	58109860.9615	397103328.7493	""	1.1700	""	""	""
2466	2015-09-01 00:00:00.0000000	Forecast 01/04/2016-30/06/2016	Base Case	2016-04-01 00:00:00.0000000	2016-06-30 00:00:00.0000000	1.2600	23419266.5825	82344049.5650	""	""	""	""	""
2467	2018-12-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Sensitivity - Low Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	4.6071	101446956.8665	379397244.4567	""	1.1400	""	""	""
2468	2016-09-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Sensitivity - High Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	2.0898	167148.3410	129768527.3000	""	""	""	""	""
2469	2017-06-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Sensitivity - High Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	4.4166	28234982.5668	292771041.9441	""	""	""	""	""
2470	2016-06-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Base Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	1.8036	15930985.8200	113851104.7000	""	""	""	""	""
2471	2017-12-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Sensitivity - High Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	4.6983	34156490.7500	303128359.5000	""	""	""	""	""
2472	2021-12-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Base Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	0.0000	318637138.6016	-234035917.2263	""	""	7738.38	10018416.53	""
2473	2023-03-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - Low Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	0.0805	739147202.0866	5793630.8111	""	1.2900	9079.11	8699480.65	""
2474	2025-02-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - High Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	13.1563	330900525.4943	-959468751.0995	""	""	12990.43	13801424.12	""
2475	2024-05-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Base Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	10.4948	643731594.1418	721960982.9866	""	""	13200.63	10352787.28	""
2476	2021-03-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - Low Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	9.3626	107486572.5652	570718324.2937	""	1.1500	7221.13	6893959.99	""
2477	2019-09-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Sensitivity - Low Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	5.6978	74642291.9018	369160999.7969	""	1.1800	4787.35	4536575.22	""
2478	2018-06-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Sensitivity - High Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	6.3249	63208320.2900	410473692.8000	""	0.8800	""	""	""
2479	2016-03-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Sensitivity - High Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	1.0059	5114993.2300	80170807.0200	""	""	""	""	""
2480	2016-12-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Base Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	1.3473	4157736.8243	84683490.8679	""	""	""	""	""
2481	2019-03-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Base Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	5.9214	121344569.8718	481908709.3268	""	""	""	""	""
2482	2024-11-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	5.8263	373280538.9378	326256807.5290	""	""	14498.60	11777580.64	""
2483	2018-03-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Sensitivity - Low Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	3.5128	46053948.3800	281245133.4000	""	1.1500	""	""	""
2484	2022-06-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Base Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	546086130.1587	-459712931.5799	""	""	9117.55	10074644.68	""
2485	2022-12-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Base Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	410996876.6890	-228323062.3969	""	""	8163.55	5788859.37	""
2486	2023-06-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Sensitivity - Low Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	0.0000	345878231.5000	-244006344.1000	""	1.7300	9364.86	6884803.52	""
2487	2022-10-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Base Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	0.0000	-2356127392.6059	""	""	7734.55	9080624.24	""
2488	2025-08-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	14.8352	504227629.6424	1074650881.7275	""	""	17391.66	16207292.47	""
2489	2025-04-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - High Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	14.3123	501071594.3281	1064428163.9058	""	""	15448.93	16125581.26	""
2490	2023-12-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - Low Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	1.8040	387094142.1400	101064487.8200	""	1.6000	8765.96	7008493.55	""
2491	2021-09-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Sensitivity - High Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	7.1506	162012945.3430	452281945.9830	""	0.8200	8170.49	7665850.01	""
2492	2020-09-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Sensitivity - High Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	9.9413	97161527.0702	607181006.4037	""	0.8300	6773.79	5624061.09	""
2493	2015-09-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Sensitivity - High Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	1.1249	14976544.5197	87175067.1690	""	""	""	""	""
2494	2018-12-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Sensitivity - High Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	6.8898	134089243.7485	567385505.0648	""	0.8800	""	""	""
2495	2016-09-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Base Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	3.4489	45097934.0000	257523840.1100	""	""	""	""	""
2496	2022-03-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - High Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	6.1867	477425399.0318	469920437.3046	""	0.4000	8163.18	9779950.96	""
2497	2016-06-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Sensitivity - Low Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	1.1265	11323586.9300	71107079.2500	""	""	""	""	""
2498	2017-12-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Sensitivity - High Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	5.0583	63167999.6200	392245365.1000	""	""	""	""	""
2499	2021-12-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - Low Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0537	411384505.9181	4014951.8074	""	1.2800	8225.88	10604491.88	""
2500	2024-08-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - High Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	13.6773	530175425.5046	959333313.2476	""	""	15611.09	15961589.96	""
2501	2025-02-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	14.4608	597111090.0117	-1053007092.5039	""	""	17961.07	17754137.23	""
2502	2024-05-01 00:00:00.0000000	Two Year Forecast 01/01/2025 - 31/03/2025	Sensitivity - Low Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	0.6230	607414042.8971	44499126.1309	""	""	9299.69	9935689.09	""
2503	2021-03-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Sensitivity - Low Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	9.0881	128618204.7568	558564668.9494	""	1.1500	7221.13	6796005.73	""
2504	2019-09-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Base Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	7.6935	90704117.4724	486569840.3492	""	""	5486.35	5190832.49	""
2505	2018-06-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Base Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	5.8213	56857602.1500	377789513.6000	""	""	""	""	""
2506	2016-03-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Base Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	1.0221	5739016.1100	80193566.8000	""	""	""	""	""
2507	2020-03-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Sensitivity - Low Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	8.1233	134254535.2940	639125955.6702	""	1.2500	5516.27	5631605.74	""
2508	2019-03-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Base Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	6.1575	88187194.2202	479675836.8328	""	""	""	""	""
2509	2024-11-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - Low Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	2.0070	421479061.6057	144053747.9209	""	""	12397.79	12957229.62	""
2510	2019-12-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Sensitivity - High Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	8.6869	92218142.9554	552781462.9766	""	0.8200	5916.35	7036108.56	""
2511	2022-06-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Base Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	501470243.7183	-493815373.1124	""	""	8193.55	10088271.53	""
2512	2015-12-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Base Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	1.0483	5582583.4069	82002996.9624	""	""	""	""	""
2513	2023-06-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - High Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	8.8547	466616475.7000	655973035.6000	""	0.5900	9136.55	9020616.97	""
2514	2022-10-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - High Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	498615948.6709	-320944906.1677	""	0.7600	8163.55	7497616.52	""
2515	2025-08-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - High Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	13.6752	495101672.5597	779848055.4233	""	""	23444.33	14290035.82	""
2516	2025-04-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Base Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	10.1626	377279742.9159	741141773.0598	""	""	11062.60	12532106.54	""
2517	2023-12-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Base Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	8.2780	350664287.7700	453546377.3000	""	""	12673.07	8473545.80	""
2518	2021-09-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Base Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	5.7290	273097460.0081	432150975.9077	""	""	7738.49	9946075.83	""
2519	2020-09-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Base Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	9.1736	102084374.2553	560781322.0154	""	""	6773.79	5532707.54	""
2520	2015-09-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Sensitivity - Low Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	0.0019	44606.3601	150511.1526	""	""	""	""	""
2521	2018-12-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Base Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	5.2977	55785472.3005	344456168.5663	""	""	""	""	""
2522	2016-09-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Sensitivity - Low Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	1.6262	24449415.0100	121422497.7200	""	""	""	""	""
2523	2022-03-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - High Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	12.2064	436900651.4434	921807046.7794	""	0.4000	9565.18	11671430.03	""
2524	2016-06-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Sensitivity - Low Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	0.7937	5454485.8400	63942449.1300	""	""	""	""	""
2525	2020-06-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Sensitivity - Low Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	10.0001	96966620.9669	617083611.5965	""	1.2200	5508.60	5752183.79	""
2526	2021-12-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Base Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	5.5280	191063103.6943	339751838.0967	""	""	8200.38	7869291.83	""
2527	2023-03-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Base Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	1.5209	758414490.2936	107411901.9834	""	""	7229.55	7621423.67	""
2528	2025-02-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - Low Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	2.3304	509374969.1715	-169952099.1219	""	""	10804.61	12093227.48	""
2529	2024-05-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - High Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	15.2145	576881897.5668	1046636477.4769	""	""	14693.03	11680589.91	""
2530	2021-03-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Sensitivity - Low Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	7.8441	166130266.4387	580265411.1542	""	1.1500	6759.13	8600105.47	""
2531	2019-09-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Sensitivity - High Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	8.2781	87929726.8437	536340759.4594	""	0.8500	5486.35	5348305.64	""
2532	2018-06-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Base Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	5.3546	59134950.3400	355046126.6000	""	""	""	""	""
2533	2020-03-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Sensitivity - High Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	10.3829	119092071.7710	792430018.9794	""	0.8100	5916.27	7082977.81	""
2534	2024-11-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	11.6246	270193911.0281	650945621.5656	""	""	14765.69	11978443.98	""
2535	2018-03-01 00:00:00.0000000	Forecast 01/04/2019-30/06/2019	Base Case	2019-04-01 00:00:00.0000000	2019-06-30 00:00:00.0000000	4.4295	56883849.5700	354528735.8000	""	""	""	""	""
2536	2022-06-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Base Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	157896152.8830	-830602751.2853	""	""	7734.55	7062765.96	""
2537	2022-12-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Base Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	374341630.5615	-1006261104.2915	""	""	9117.55	7819087.08	""
2538	2023-06-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Base Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	2.5138	790667732.5000	178064060.6000	""	""	8615.55	10001620.93	""
2539	2021-06-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - Low Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	7.4709	205962789.6248	579338209.3335	""	1.2100	8170.49	10347257.00	""
2540	2025-08-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	15.0909	186406771.7738	863330029.8099	""	""	14822.81	11181165.96	""
2541	2025-04-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - Low Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	4.8393	489912134.9071	352925238.5699	""	""	10612.61	12071177.14	""
2542	2023-12-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Sensitivity - High Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	12.6870	399937098.6100	695109450.1200	""	0.6200	12689.39	8968258.86	""
2543	2021-09-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - High Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	7.6573	243714563.1274	593385316.9674	""	0.8200	8225.99	10373758.19	""
2544	2019-06-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Sensitivity - High Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	8.4716	91221456.6226	542364855.0974	""	0.8600	""	""	""
2545	2018-09-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Base Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	5.0552	57476170.9723	329593602.8699	""	""	""	""	""
2546	2022-03-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Base Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.4083	765214067.9755	30840405.6032	""	""	9117.18	10553596.08	""
2547	2017-12-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Sensitivity - Low Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	3.7286	50330991.3700	289128421.2000	""	""	""	""	""
2548	2021-12-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - Low Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	2.3057	237915954.0640	141778110.7024	""	1.2800	8200.38	7892807.13	""
2549	2023-03-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - Low Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	491426407.7131	-485916833.2070	""	1.2900	8760.05	8850189.38	""
2550	2025-02-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	9.9036	651252627.3073	734131504.6831	""	""	15958.51	15278537.42	""
2551	2024-05-01 00:00:00.0000000	Two Year Forecast 01/01/2025 - 31/03/2025	Base Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	8.5759	432619976.8368	612570377.8246	""	""	9287.69	11271254.49	""
2552	2021-03-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - High Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	11.6952	173514903.3420	886159434.4119	""	0.8800	8201.13	10552879.58	""
2553	2017-09-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Sensitivity - Low Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	3.5579	25027071.9400	229436930.3000	""	""	""	""	""
2554	2024-11-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Sensitivity - Low Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	3.4502	192503344.2541	194035680.7088	""	""	11516.09	9735465.10	""
2555	2019-12-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Sensitivity - Low Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	6.9791	79335570.4406	444106925.6279	""	1.2300	5486.35	7006238.23	""
2556	2022-06-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - Low Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	0.0000	-1424404756.8663	""	1.3100	7272.55	7046472.75	""
2557	2022-12-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - Low Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	0.0000	-2166806825.5936	""	1.6500	9117.55	7358673.14	""
2558	2023-06-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - Low Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	514479408.8000	-417376665.0000	""	1.7300	6959.05	6309774.60	""
2559	2020-12-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Sensitivity - Low Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	8.3979	101214723.1169	512580314.3129	""	1.2500	6849.36	8843490.55	""
2560	2025-08-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	15.3405	291450143.3823	874677166.2868	""	""	16620.87	12143997.61	""
2561	2025-04-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	6.4215	474504042.3011	374536652.9416	""	""	12612.99	10155656.66	""
2562	2023-12-01 00:00:00.0000000	Forecast 01/10/2025-31/12/2025	Sensitivity - High Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	14.0640	488906023.2100	966875415.7700	""	0.6200	13376.19	13815848.07	""
2563	2021-09-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - High Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	7.8731	262872216.3279	593784746.8001	""	0.8200	8200.49	10541980.57	""
2564	2020-09-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Sensitivity - High Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	11.9497	106778800.6281	742819650.2487	""	0.8300	6345.16	6339588.47	""
2565	2018-09-01 00:00:00.0000000	Forecast 01/07/2019-30/09/2019	Sensitivity - High Case	2019-07-01 00:00:00.0000000	2019-09-30 00:00:00.0000000	5.6853	62626618.7684	370765876.3990	""	0.8700	""	""	""
2566	2022-03-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - Low Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	0.0000	10117824.6218	-1428947322.4953	""	1.4200	6322.55	7991498.47	""
2567	2020-06-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Sensitivity - High Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	11.6419	92536191.0823	707976435.8706	""	0.8200	6768.23	6531306.82	""
2568	2021-12-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - High Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	7.2923	188346278.2487	454371474.6083	""	0.7900	9124.38	8788415.63	""
2569	2024-08-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Base Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	8.4372	575276721.2499	580307149.6322	""	""	12784.09	13426454.64	""
2570	2025-02-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	11.3502	405411123.2314	660000330.1924	""	""	13376.86	10460158.45	""
2571	2024-05-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Base Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	10.4638	374499801.1254	565569576.8148	""	""	12799.91	9817076.64	""
2572	2021-03-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Sensitivity - High Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	10.9131	127554164.2755	670737419.9719	""	0.8800	8171.13	7646540.44	""
2573	2016-12-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Sensitivity - Low Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	1.6374	30874738.3745	122996515.0520	""	""	""	""	""
2574	2024-11-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	15.5383	402411962.1105	1109326816.6730	""	""	16707.08	17229706.01	""
2575	2018-03-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Sensitivity - Low Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	3.7690	48677798.8900	291419133.5000	""	1.1500	""	""	""
2576	2022-06-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - Low Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	153844281.0291	-796344708.3546	""	1.3100	8163.55	7972683.44	""
2577	2022-12-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - High Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	3.8019	577772262.7802	217931457.7761	""	0.6200	9565.55	8315918.48	""
2578	2023-06-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - Low Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	0.0000	578537404.4000	-193915830.1000	""	1.7300	9142.11	7864901.96	""
2579	2022-10-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - Low Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	0.0000	-2346641996.3577	""	1.1800	6322.55	7359909.78	""
2580	2025-08-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - High Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	13.8983	438349354.8605	786584392.4226	""	""	23655.03	14189958.74	""
2581	2025-04-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Base Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	9.6926	514669800.2537	720852951.5041	""	""	11202.22	12521044.28	""
2582	2023-12-01 00:00:00.0000000	Forecast 01/10/2025-31/12/2025	Base Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	7.9490	491306526.2900	546444264.3800	""	""	13376.19	13804780.08	""
2583	2023-09-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - High Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	10.0983	496015707.4705	729830772.8604	""	0.7700	9635.55	11457661.12	""
2584	2019-06-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Base Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	7.9598	87946681.6591	509555057.2483	""	""	""	""	""
2585	2018-09-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Base Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	5.5874	99028027.8896	441942905.3329	""	""	""	""	""
2586	2017-06-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Base Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	3.3016	38457967.9180	266398671.8899	""	""	""	""	""
2587	2017-12-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Base Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	4.4420	59494051.7900	356524833.8000	""	""	""	""	""
2588	2021-12-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - High Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	1.9084	261333039.3146	118804808.4152	""	0.7900	8170.38	7658280.95	""
2589	2023-03-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - Low Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	690304951.9920	-197160172.6711	""	1.2900	6959.05	6429540.80	""
2590	2025-02-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - Low Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	2.5454	702568525.0953	-189339181.3264	""	""	11441.70	12141226.15	""
2591	2024-05-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Sensitivity - Low Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	3.0561	559260975.5572	165180221.5525	""	""	12711.93	8516297.31	""
2592	2021-03-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Base Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	8.5825	179392855.1131	659275482.8554	""	""	8226.63	10467119.86	""
2593	2017-09-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Sensitivity - High Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	5.3088	65173794.2000	411722466.6000	""	""	""	""	""
2594	2024-11-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	15.9373	201676917.4958	892448579.2406	""	""	15715.08	12142185.47	""
2595	2019-12-01 00:00:00.0000000	Forecast 01/07/2020-30/09/2020	Base Case	2020-07-01 00:00:00.0000000	2020-09-30 00:00:00.0000000	8.7686	115983249.9110	674113132.9548	""	""	5486.35	5016056.72	""
2596	2022-06-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - High Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	807117235.3773	-83524224.0120	""	0.7700	9565.55	11164072.50	""
2597	2022-12-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - High Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	3.4169	443565828.4207	201585265.6805	""	0.6200	8163.55	5789161.90	""
2598	2023-06-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - Low Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	417435004.8000	-370258670.0000	""	1.7300	7913.05	6272874.76	""
2599	2017-03-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Base Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	2.1209	388083.4628	164088458.7885	""	""	""	""	""
2600	2025-08-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	8.5297	219814050.4139	487971555.8689	""	""	10997.24	9006189.66	""
2601	2025-04-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	10.4499	626042442.2529	774388568.3792	""	""	15826.52	15259597.56	""
2602	2023-12-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Base Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	8.3220	398781827.3200	594412490.6400	""	""	10229.21	10850604.44	""
2603	2023-09-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - Low Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	2.6335	59535258.9835	151341436.8238	""	1.3100	8153.55	5431812.65	""
2604	2020-09-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Sensitivity - Low Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	8.8451	128569114.7538	646494651.0247	""	1.2200	6421.05	7554831.57	""
2605	2016-09-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Base Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	1.0720	37327451.2000	68790384.2000	""	""	""	""	""
2606	2022-03-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - Low Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	496134938.5387	-563631571.9204	""	1.4200	8218.68	10498057.89	""
2607	2017-12-01 00:00:00.0000000	Forecast 01/01/2019-31/03/2019	Base Case	2019-01-01 00:00:00.0000000	2019-03-31 00:00:00.0000000	4.1704	32545646.4800	269065157.2000	""	""	""	""	""
2608	2021-12-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - Low Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	1.2151	249435697.8434	75714496.3533	""	1.2800	8200.38	7989150.05	""
2609	2023-03-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - Low Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	388401702.0014	-277875354.7587	""	1.2900	6959.05	6437187.53	""
2610	2025-02-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	4.3878	901788601.3037	-325259842.2526	""	""	15621.56	14876126.90	""
2611	2024-05-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - Low Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	2.5807	935161490.5882	177529989.1705	""	""	13112.65	10169863.73	""
2612	2021-03-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - High Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	9.4845	177761584.8121	728636645.8713	""	0.8800	8226.63	10512260.60	""
2613	2016-12-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Base Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	3.3634	39297290.8255	263804886.3285	""	""	""	""	""
2614	2024-11-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Base Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	8.9860	304719493.9314	644985095.4649	""	""	11656.98	12412362.84	""
2615	2018-03-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Base Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	5.6210	54270444.8500	366485698.7000	""	""	""	""	""
2616	2022-06-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Base Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	394535763.4029	-339536888.8979	""	""	8163.55	8092695.50	""
2617	2015-12-01 00:00:00.0000000	Forecast 01/01/2017-31/03/2017	Sensitivity - Low Case	2017-01-01 00:00:00.0000000	2017-03-31 00:00:00.0000000	0.0044	0.0000	273080.8845	""	""	""	""	""
2618	2023-06-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - Low Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	0.0000	592879773.0000	-54682617.1800	""	1.7300	8361.05	6246862.06	""
2619	2022-10-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - Low Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	0.0000	-1817722803.6521	""	1.1800	6322.55	5971106.92	""
2620	2025-08-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Base Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	10.4280	477931382.9965	594672847.1705	""	""	16265.53	9663758.44	""
2621	2025-04-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	15.4650	360752919.7230	899193759.9195	""	""	16470.82	13019511.27	""
2622	2023-12-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - Low Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	0.2320	608823938.4400	16576815.7100	""	1.6000	9929.33	8954383.39	""
2623	2021-09-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - High Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	10.7107	129406273.6762	661742140.7344	""	0.8200	9603.55	8652723.86	""
2624	2019-06-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Sensitivity - Low Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	5.0574	102340191.4238	409882671.4033	""	1.1700	""	""	""
2625	2016-09-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Sensitivity - High Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	1.1202	40536160.2600	71881359.3600	""	""	""	""	""
2626	2017-06-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Sensitivity - Low Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	3.5993	23090929.9208	238597079.7968	""	""	""	""	""
2627	2020-06-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Base Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	11.6121	102900462.9777	717019037.0216	""	""	6339.60	6214845.81	""
2628	2021-12-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - Low Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	0.0000	0.0000	-649894105.7595	""	1.2800	6758.38	8832184.97	""
2629	2024-08-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Base Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	9.9609	298725408.2716	538800211.6731	""	""	12351.19	10101485.71	""
2630	2025-02-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	15.1199	380990288.3700	-879203101.3349	""	""	16709.31	13049221.54	""
2631	2024-05-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	6.1806	607034447.1427	327635529.7807	""	""	14558.55	14632831.97	""
2632	2021-03-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Base Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	10.7788	175055336.2406	816582410.2674	""	""	8201.13	10565948.88	""
2633	2020-03-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Sensitivity - High Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	10.8647	104532272.0481	699115448.3668	""	0.8100	5516.27	7135118.69	""
2634	2024-11-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - High Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	13.3468	275539725.4364	957988757.1217	""	""	12820.73	13842243.01	""
2635	2019-12-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Base Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	7.8598	83388639.5200	500012854.5282	""	""	5916.35	7029964.61	""
2636	2022-06-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - High Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	3.9527	560489441.5174	236800476.6132	""	0.7700	9565.55	9327951.94	""
2637	2022-12-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - High Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	542045436.5164	-277448570.4158	""	0.6200	9565.55	10798093.19	""
2638	2023-06-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - High Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	11.0583	403113323.0000	647112594.1000	""	0.5900	9136.55	8460190.55	""
2639	2022-10-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - Low Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	0.0000	245140492.2299	-502592558.8078	""	1.1800	6751.55	6000805.97	""
2640	2025-08-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	11.7737	476687503.3157	852878890.1332	""	""	13036.31	12395249.30	""
2641	2025-04-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - Low Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	4.5334	685953066.1688	337152710.9924	""	""	11873.44	12112628.48	""
2642	2023-12-01 00:00:00.0000000	Forecast 01/07/2025-30/09/2025	Base Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	11.1220	283762739.3000	601873755.5100	""	""	13073.79	10199816.74	""
2643	2023-09-01 00:00:00.0000000	Forecast 01/04/2024-31/03/2024	Base Case	2024-04-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	4.7212	509601275.5064	274224605.2460	""	""	8615.55	6949426.19	""
2644	2020-09-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Base Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	10.4939	141260681.1578	767613724.3340	""	""	6823.54	8415783.32	""
2645	2016-09-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Base Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	1.9968	174977.1114	123995752.3000	""	""	""	""	""
2646	2022-03-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - Low Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	435816323.9411	-566352858.5235	""	1.4200	8218.68	10379909.49	""
2647	2020-06-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Sensitivity - Low Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	8.9938	87753044.2482	546936624.2444	""	1.2200	5908.60	5723133.60	""
2648	2021-12-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - Low Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	0.0000	60424508.5440	-266972949.8509	""	1.2800	6758.38	5971915.60	""
2649	2023-03-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - High Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	9.2191	439952544.8631	529268514.1065	""	0.7800	8790.05	8095473.57	""
2650	2025-02-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	6.4234	554507256.8774	-373510912.2334	""	""	13580.02	10440640.75	""
2651	2024-05-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Base Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	10.0632	732571976.6580	704952895.3706	""	""	13521.53	14131847.25	""
2652	2021-03-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Base Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	8.9367	158481660.4076	661470603.2870	""	""	6759.13	8556109.57	""
2653	2016-12-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Sensitivity - Low Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	0.5317	56813.2411	33418025.4844	""	""	""	""	""
2654	2024-11-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	3.9720	670328499.9851	283574847.3715	""	""	15268.89	15608694.51	""
2655	2019-12-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Sensitivity - Low Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	7.1908	134466677.3956	571164940.0138	""	1.2300	5486.35	7071234.90	""
2656	2022-06-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Base Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	496672224.0518	-111942550.3582	""	""	8163.55	8067047.94	""
2657	2015-12-01 00:00:00.0000000	Forecast 01/07/2016-30/09/2016	Base Case	2016-07-01 00:00:00.0000000	2016-09-30 00:00:00.0000000	1.1228	17346008.3372	85354306.1100	""	""	""	""	""
2658	2023-06-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Base Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	6.5185	475813103.1000	470602393.0000	""	""	9030.11	9808540.22	""
2659	2020-12-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Base Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	10.5069	137957465.9692	768682757.4616	""	""	6773.47	5704072.99	""
2660	2025-08-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	12.1725	181573262.3921	696369642.3612	""	""	11272.51	9164333.78	""
2661	2025-04-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	4.9404	866254820.5731	366109284.2933	""	""	15489.57	14856596.17	""
2662	2023-12-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Base Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	6.1940	476831596.9800	434005621.3400	""	""	8867.85	10584791.09	""
2663	2021-09-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Base Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	8.7972	140694610.3694	543392521.2725	""	""	8231.55	7801609.76	""
2664	2019-06-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Sensitivity - High Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	6.7805	121060618.1581	549534956.7420	""	0.8600	""	""	""
2665	2016-09-01 00:00:00.0000000	Forecast 01/04/2017-30/06/2017	Sensitivity - Low Case	2017-04-01 00:00:00.0000000	2017-06-30 00:00:00.0000000	0.4879	30249877.0200	31309702.3400	""	""	""	""	""
2666	2022-03-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - Low Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	0.0000	-1273269383.7196	""	1.4200	7272.55	7843007.23	""
2667	2020-06-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Base Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	10.8491	95891849.5884	659603865.1795	""	""	6768.23	6464417.88	""
2668	2021-12-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Base Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	4.7669	201028749.4185	297139045.7421	""	""	8200.38	7999311.72	""
2669	2023-03-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - High Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	3.5777	481203704.6566	255924485.8821	""	0.7800	7418.05	7875443.36	""
2670	2025-02-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	13.7441	695379192.2489	-1018817076.2622	""	""	23002.66	22349480.72	""
2671	2024-05-01 00:00:00.0000000	Two Year Forecast 01/04/2025 - 30/06/2025	Sensitivity - High Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	14.9228	328955727.0794	815708231.8333	""	""	12716.72	13165029.74	""
2672	2021-03-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Sensitivity - Low Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	8.8299	195332587.9862	650280742.4710	""	1.1500	6758.49	8262778.72	""
2673	2017-09-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Base Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	4.4116	30802955.5200	284492615.9000	""	""	""	""	""
2674	2024-11-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	10.4722	518383504.9267	747640056.3588	""	""	16293.32	16555850.24	""
2675	2018-03-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Sensitivity - High Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	6.3620	63357926.7300	414847534.8000	""	0.8700	""	""	""
2676	2022-06-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - Low Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	250900656.5135	-1060653268.8478	""	1.3100	8193.55	10036960.65	""
2677	2015-12-01 00:00:00.0000000	Forecast 01/07/2016-30/09/2016	Sensitivity - Low Case	2016-07-01 00:00:00.0000000	2016-09-30 00:00:00.0000000	0.0020	43456.2299	148922.1999	""	""	""	""	""
2678	2023-06-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Base Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	7.1317	514055620.0000	412269659.5000	""	""	8615.55	7612734.20	""
2679	2020-12-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Sensitivity - High Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	10.3198	106273611.5968	629884023.7088	""	0.8000	6859.56	8836106.79	""
2680	2025-08-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - Low Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	6.4603	557335681.3335	368409698.3005	""	""	14485.91	8899407.44	""
2681	2025-04-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	11.6507	383905213.7805	677416266.0589	""	""	13194.97	10404565.01	""
2682	2023-12-01 00:00:00.0000000	Forecast 01/07/2025-30/09/2025	Sensitivity - Low Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	1.8350	447968978.6800	99284698.5000	""	1.6000	12973.81	10012249.13	""
2683	2023-09-01 00:00:00.0000000	Forecast 01/04/2025-30/06/2025	Base Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	7.0379	429530215.9170	397217438.6196	""	""	9788.30	7630582.02	""
2684	2019-06-01 00:00:00.0000000	Forecast 01/04/2020-30/06/2020	Sensitivity - High Case	2020-04-01 00:00:00.0000000	2020-06-30 00:00:00.0000000	8.2479	83358492.0945	538964692.9125	""	0.8600	""	""	""
2685	2018-09-01 00:00:00.0000000	Forecast 01/10/2019-31/12/2019	Sensitivity - Low Case	2019-10-01 00:00:00.0000000	2019-12-31 00:00:00.0000000	4.4062	77919403.4088	348479478.9005	""	1.1500	""	""	""
2686	2022-03-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - Low Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	258735574.9422	-417006602.0900	""	1.4200	8163.18	7640625.06	""
2687	2020-06-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Sensitivity - Low Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	8.3879	129100955.7748	632443991.7905	""	1.2200	5508.60	7181952.30	""
2688	2021-12-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - High Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	7.4228	305863580.3535	554921193.4727	""	0.7900	9572.38	12152413.71	""
2689	2023-03-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - Low Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	1.5270	585896991.8088	87662787.9371	""	1.2900	8760.05	6016754.01	""
2690	2025-02-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	10.1335	655579058.8815	737906968.7808	""	""	15125.23	14336952.69	""
2691	2024-05-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	17.8884	345678058.1377	948264789.2469	""	""	15798.09	16366204.87	""
2692	2021-03-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - High Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	11.1745	109448474.6554	681162616.5583	""	0.8800	8171.13	7629483.52	""
2693	2016-12-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Sensitivity - High Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	3.5834	38525350.4260	269172066.4282	""	""	""	""	""
2694	2024-11-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - High Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	12.8900	314494832.2149	944572607.0704	""	""	13336.69	13753346.87	""
2695	2019-12-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Sensitivity - High Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	9.0342	138147956.0360	717583896.8642	""	0.8200	5516.35	7093393.49	""
2696	2022-06-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - Low Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	280578945.4190	-517603347.8567	""	1.3100	8163.55	8072456.25	""
2697	2022-12-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - Low Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	0.0000	47028090.0162	-1302884421.4976	""	1.6500	9565.55	7317985.71	""
2698	2023-06-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Base Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	3.1842	548726303.5000	235873956.0000	""	""	8167.55	7536901.75	""
2699	2020-12-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Base Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	10.2537	170180613.6784	787410024.8857	""	""	6823.22	8288212.54	""
2700	2025-08-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - Low Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	6.4570	522694014.8503	365437370.6767	""	""	15393.20	9212095.54	""
2701	2025-04-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	10.5304	629922690.5056	766778836.2294	""	""	14993.24	14318748.20	""
2702	2023-12-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - Low Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	486211687.3700	-210988345.8800	""	1.6000	8867.85	8708542.57	""
2703	2021-09-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - Low Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	6.4710	167394793.4840	404365163.4964	""	1.2300	8206.05	7888203.04	""
2704	2019-06-01 00:00:00.0000000	Forecast 01/01/2020-31/03/2020	Base Case	2020-01-01 00:00:00.0000000	2020-03-31 00:00:00.0000000	5.9323	118321481.0950	480985028.9166	""	""	""	""	""
2705	2016-09-01 00:00:00.0000000	Forecast 01/07/2017-30/09/2017	Sensitivity - Low Case	2017-07-01 00:00:00.0000000	2017-09-30 00:00:00.0000000	1.0921	0.0000	67818392.0300	""	""	""	""	""
2706	2022-03-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Base Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	0.0000	360431186.2141	-632564736.7067	""	""	6322.55	8010403.45	""
2707	2020-06-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Sensitivity - High Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	10.1270	135630925.5654	763575077.7967	""	0.8200	5908.60	7208741.42	""
2708	2021-12-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - High Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	8.0765	179402665.3315	496622093.2416	""	0.7900	9124.38	8676611.17	""
2709	2024-08-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - Low Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	0.0000	821555738.0542	-43989389.9571	""	""	12773.00	13426665.41	""
2710	2025-02-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	4.2595	897196062.3509	-310170402.0191	""	""	14775.69	13941542.78	""
2711	2024-05-01 00:00:00.0000000	Two Year Forecast 01/01/2025 - 31/03/2025	Sensitivity - High Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	13.5682	357878912.1090	969168284.5235	""	""	11082.27	11994859.80	""
2712	2021-03-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Sensitivity - High Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	11.1768	175365508.1067	823116672.8580	""	0.8800	6758.49	8264606.33	""
2713	2017-09-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Sensitivity - High Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	4.4974	35671936.1200	297995598.0000	""	""	""	""	""
2714	2022-12-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - Low Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	0.0000	-3277452396.1845	""	1.6500	9565.55	10174483.39	""
2715	2021-06-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Sensitivity - High Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	9.9219	139900992.1612	627761952.0685	""	0.8300	8170.49	7645703.68	""
2716	2023-09-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Base Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	6.0117	534784820.6616	434470950.9261	""	""	8999.05	9965149.60	""
2717	2022-03-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Base Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	0.0000	227930169.8462	-572665578.9941	""	""	7734.55	7883214.98	""
2718	2026-02-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Base Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	11.0525	305058938.5726	633524433.9940	0.00	""	16964.94	8379336.68	0.0000
2719	2023-03-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - High Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	6.0631	535722128.4433	352018769.7228	""	0.7800	8790.05	8153561.39	""
2720	2025-05-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - Low Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	5.9735	644676875.3728	340562696.8526	""	""	16058.28	10718559.60	""
2721	2016-12-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Sensitivity - High Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	3.5685	40370141.3981	279893761.7959	""	""	""	""	""
2722	2022-12-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Base Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	0.0000	-1775461000.4904	""	""	8193.55	7790721.63	""
2723	2022-10-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - Low Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	144648097.7189	-843136249.7856	""	1.1800	6322.55	5847520.86	""
2724	2021-09-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Base Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	5.8225	157422928.6443	363777320.8948	""	""	7708.49	7235988.55	""
2725	2017-06-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Base Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	4.5923	31328865.8365	294217175.8720	""	""	""	""	""
2726	2026-02-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - High Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	13.6524	286268336.3331	782551520.6474	0.00	""	21067.57	10916930.07	0.0000
2727	2024-08-01 00:00:00.0000000	Two Year Forecast 01/04/2025 - 30/06/2025	Sensitivity - Low Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	2.8322	322659182.4084	154927359.3363	""	""	11946.50	9636982.99	""
2728	2025-05-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	7.2693	362071118.8609	416207718.9298	""	""	12177.44	9916696.36	""
2729	2020-03-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Base Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	10.0871	103376059.9668	649029123.8413	""	""	5486.27	7147348.34	""
2730	2015-12-01 00:00:00.0000000	Forecast 01/07/2016-30/09/2016	Sensitivity - High Case	2016-07-01 00:00:00.0000000	2016-09-30 00:00:00.0000000	1.1869	16550694.2048	90224899.9134	""	""	""	""	""
2731	2022-10-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - High Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	0.0000	-1572699092.0361	""	0.7600	8163.55	9600171.93	""
2732	2021-09-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Base Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	8.4784	154538565.3020	530013802.4547	""	""	8231.55	7918022.78	""
2733	2022-03-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - High Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	11.6809	241401715.3866	703347315.2364	""	0.4000	9117.18	8482874.21	""
2734	2026-02-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - Low Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	9.0324	383799835.8011	448354432.6460	69378658.55	""	14990.44	7472237.07	891407.3613
2735	2024-08-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	17.5179	340089245.5447	927177890.7261	""	""	17584.08	13620281.46	""
2736	2025-05-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	11.2682	296736266.8047	645167921.5581	""	""	12585.83	10186534.36	""
2737	2020-03-01 00:00:00.0000000	Forecast 01/04/2021-30/06/2021	Sensitivity - High Case	2021-04-01 00:00:00.0000000	2021-06-30 00:00:00.0000000	9.8097	135459898.8388	771810471.3829	""	0.8100	6346.07	6208408.52	""
2738	2022-12-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Base Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	19308412.4155	-835890526.9766	""	""	9117.55	6694387.45	""
2739	2021-06-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - Low Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	7.7954	120719626.4624	490044169.0980	""	1.2100	7220.49	6870974.39	""
2740	2021-09-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - Low Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	2.9122	299203374.5701	225675350.7883	""	1.2300	7708.49	9788079.81	""
2741	2022-03-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Base Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.9012	710351492.0118	65939544.8367	""	""	8193.18	10400994.67	""
2742	2026-02-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	11.9253	434933455.4513	868550251.4126	0.00	""	12156.91	11587734.27	0.0000
2743	2024-08-01 00:00:00.0000000	Two Year Forecast 01/10/2025 - 31/12/2025	Sensitivity - High Case	2025-10-01 00:00:00.0000000	2025-12-31 00:00:00.0000000	13.9028	484960564.4757	956230514.8445	""	""	14959.43	15882188.87	""
2744	2025-05-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	13.6061	693674693.6152	1002238261.7147	""	""	23358.45	20148264.71	""
2745	2020-03-01 00:00:00.0000000	Forecast 01/10/2020-31/12/2020	Sensitivity - Low Case	2020-10-01 00:00:00.0000000	2020-12-31 00:00:00.0000000	8.4973	96481428.5194	546777093.1407	""	1.2500	5486.27	7154837.81	""
2746	2022-12-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - High Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	15938524.5921	-639616254.4218	""	0.6200	8193.55	7805864.85	""
2747	2022-10-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Base Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	0.0000	-1800265305.9487	""	""	7734.55	7244328.87	""
2748	2023-09-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - Low Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	0.0000	0.0000	-187440845.2486	""	1.3100	8153.55	8166776.82	""
2749	2017-06-01 00:00:00.0000000	Forecast 01/07/2018-30/09/2018	Sensitivity - Low Case	2018-07-01 00:00:00.0000000	2018-09-30 00:00:00.0000000	3.7428	25417706.5250	239791329.7531	""	""	""	""	""
2750	2026-02-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	14.9906	462151677.1565	1091803593.6211	0.00	""	17257.91	15521105.67	0.0000
2751	2023-03-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Base Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	5.0411	478381117.5948	362942622.9302	""	""	8036.11	7513378.98	""
2752	2025-05-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - High Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	14.3754	253221561.8835	823071824.1037	""	""	13629.73	10933791.16	""
2753	2017-09-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Base Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	4.0211	27831345.9500	266437694.3000	""	""	""	""	""
2754	2015-12-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Sensitivity - Low Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	0.0086	373353.1056	674978.0565	""	""	""	""	""
2755	2020-12-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Sensitivity - High Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	11.4635	168972897.3898	879782863.3677	""	0.8000	6823.22	8285387.34	""
2756	2023-09-01 00:00:00.0000000	Forecast 01/04/2024-31/03/2024	Sensitivity - Low Case	2024-04-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.4963	60160938.8402	28841211.2148	""	1.3100	7705.55	5292317.09	""
2757	2022-03-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Base Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.6411	488257032.3948	39199980.3492	""	""	8163.18	7813067.91	""
2758	2026-02-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	8.2597	523524630.9456	601577975.3525	0.00	""	11148.96	10797902.86	0.0000
2759	2024-08-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	12.9906	425186213.0970	679336274.7759	""	""	15173.88	11995848.61	""
2760	2025-05-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	10.3783	701241501.0412	764477128.0649	""	""	16128.60	15217933.69	""
2761	2020-03-01 00:00:00.0000000	Forecast 01/01/2021-31/03/2021	Sensitivity - Low Case	2021-01-01 00:00:00.0000000	2021-03-31 00:00:00.0000000	8.7589	108664153.2428	668488164.5870	""	1.2500	5516.27	7077770.96	""
2762	2022-12-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Base Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	0.0000	558606163.7955	-281118413.4737	""	""	9565.55	6917173.32	""
2763	2017-03-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Sensitivity - High Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	3.3151	2858930.6904	256475463.2154	""	""	""	""	""
2764	2021-09-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Sensitivity - Low Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	6.9398	163680783.6757	428759929.9527	""	1.2300	8206.05	7801729.30	""
2765	2017-06-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Sensitivity - Low Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	2.1074	11085277.1176	170040944.5489	""	""	""	""	""
2766	2026-02-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Base Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	13.8515	349921087.8030	629245509.2519	169617185.51	""	16076.86	7911752.05	1773125.4340
2767	2024-08-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Sensitivity - Low Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	4.8104	592045128.3296	254601811.3729	""	""	14526.50	11866847.50	""
2768	2025-05-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	13.9018	602324112.3850	1006744632.8829	""	""	17448.50	17434919.97	""
2769	2016-12-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Sensitivity - High Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	1.4149	4792078.7376	88933547.1620	""	""	""	""	""
2770	2015-12-01 00:00:00.0000000	Forecast 01/10/2016-31/12/2016	Sensitivity - High Case	2016-10-01 00:00:00.0000000	2016-12-31 00:00:00.0000000	0.8362	2790908.4487	65412234.5975	""	""	""	""	""
2771	2021-06-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Sensitivity - Low Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	7.2597	143775448.3938	459322881.2227	""	1.2100	7220.49	6777459.01	""
2772	2023-09-01 00:00:00.0000000	Forecast 01/10/2024-31/12/2024	Sensitivity - High Case	2024-10-01 00:00:00.0000000	2024-12-31 00:00:00.0000000	5.4832	685723575.4019	388794884.8498	""	0.7700	9565.55	11599636.42	""
2773	2022-03-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Base Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	1.5525	420973046.5429	93437311.5776	""	""	8163.18	7680220.42	""
2774	2026-02-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - High Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	16.9140	360632062.2026	781035942.1988	194452880.91	""	19952.07	10636322.48	1773125.4025
2775	2023-03-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Base Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	3.6149	438063788.0361	209831375.1230	""	""	6781.55	5404497.34	""
2776	2025-05-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	14.5001	335803769.6533	828703962.1669	""	""	15726.13	12309435.56	""
2777	2017-09-01 00:00:00.0000000	Forecast 01/10/2018-31/12/2018	Base Case	2018-10-01 00:00:00.0000000	2018-12-31 00:00:00.0000000	4.8235	54058439.7900	374085775.2000	""	""	""	""	""
2778	2022-12-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Sensitivity - Low Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	0.0000	0.0000	-3701506101.6973	""	1.6500	8163.55	7784521.76	""
2779	2021-06-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - High Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	11.9856	130586931.8106	750057635.7299	""	0.8300	9155.55	8661318.13	""
2780	2023-09-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Sensitivity - High Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	10.0412	394955829.7799	577046346.7316	""	0.7700	9565.55	8344491.11	""
2781	2022-03-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - High Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	11.0699	282223128.0909	676631509.7848	""	0.4000	9087.18	8573140.03	""
2782	2026-02-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - Low Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	9.2403	389090041.0769	464294063.8237	68624542.69	""	13821.56	7252731.00	881718.1509
2783	2024-08-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	17.9317	367282832.7204	937727638.3568	""	""	17665.68	14400436.57	""
2784	2025-05-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - High Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	13.0422	345253912.1282	965403801.9866	""	""	12668.33	13207450.29	""
2785	2021-06-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Base Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	10.8671	136032887.3440	680172082.2211	""	""	9155.55	8659059.13	""
2786	2023-09-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Base Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	6.0433	450109482.8752	347146337.0487	""	""	8615.55	7182766.57	""
2787	2026-02-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	12.4392	292253299.7513	888608231.8026	0.00	""	11349.81	11102094.78	0.0000
2788	2024-08-01 00:00:00.0000000	Two Year Forecast 01/07/2025 - 30/09/2025	Sensitivity - High Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	14.7434	259866934.8819	797496815.9210	""	""	14463.72	12037160.53	""
2789	2025-05-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	11.4707	344645820.9445	655569195.6819	""	""	12979.12	10146228.08	""
2790	2020-12-01 00:00:00.0000000	Forecast 01/10/2021-31/12/2021	Sensitivity - Low Case	2021-10-01 00:00:00.0000000	2021-12-31 00:00:00.0000000	8.8152	179983889.5517	676534465.2868	""	1.2500	6848.72	8319697.94	""
2791	2021-09-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Base Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	5.3611	176419406.3668	338944506.5848	""	""	7708.49	7264608.46	""
2792	2026-02-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	15.2288	302466365.8546	1087883132.8204	0.00	""	14774.64	13916600.95	0.0000
2793	2023-03-01 00:00:00.0000000	Forecast 01/10/2023-31/12/2023	Base Case	2023-10-01 00:00:00.0000000	2023-12-31 00:00:00.0000000	2.0136	416050323.0424	144019238.0637	""	""	6322.55	5922261.76	""
2794	2025-05-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	5.6329	877753075.4212	414924103.8206	""	""	15199.98	14846259.73	""
2795	2022-10-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Sensitivity - High Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	295320673.6016	-493293274.0985	""	0.7600	9087.55	8460959.31	""
2796	2023-09-01 00:00:00.0000000	Forecast 01/04/2024-31/03/2024	Sensitivity - High Case	2024-04-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	7.0439	486414585.2396	409362705.2398	""	0.7700	9565.55	8372901.46	""
2797	2026-02-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	8.7380	352715406.5505	624207521.1904	0.00	""	11091.96	10408229.97	0.0000
2798	2024-08-01 00:00:00.0000000	Two Year Forecast 01/04/2025 - 30/06/2025	Base Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	9.7166	242701318.9069	531525737.9465	""	""	11852.49	9619878.82	""
2799	2025-05-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Base Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	9.6337	539263014.6543	549241218.9660	""	""	17029.10	11422486.92	""
2800	2021-06-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Base Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	8.5711	224058418.8858	648031777.7340	""	""	8200.49	10510096.62	""
2801	2021-09-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - High Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	7.6350	150364659.8166	477134366.7031	""	0.8200	8170.49	7634687.68	""
2802	2026-02-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Base Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	17.4129	528908359.0855	860997176.3578	373362605.25	""	17946.78	11902203.04	4211172.9059
2803	2024-08-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	5.0122	640464330.0660	262110754.4240	""	""	15187.09	12030345.01	""
2804	2025-05-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	7.4061	437953886.2609	423269871.3102	""	""	12660.18	9977619.99	""
2805	2017-03-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Sensitivity - High Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	3.7178	29341039.2004	299910275.7614	""	""	""	""	""
2806	2021-09-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Sensitivity - Low Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	3.4404	165701651.3617	217611492.1463	""	1.2300	6758.49	6417221.85	""
2807	2026-02-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Sensitivity - High Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	22.3567	530018260.0217	1145749346.7061	439061097.56	""	21667.37	15712941.01	4211172.8309
2808	2024-08-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Base Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	8.1236	663848641.2035	569794611.3314	""	""	13630.54	13961635.00	""
2809	2025-05-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	5.8177	800298061.0572	421308972.4765	""	""	14332.80	13830364.49	""
2810	2022-10-01 00:00:00.0000000	Forecast 01/04/2024-30/06/2024	Base Case	2024-04-01 00:00:00.0000000	2024-06-30 00:00:00.0000000	0.0000	0.0000	-970390758.2831	""	""	8688.55	8091283.83	""
2811	2023-09-01 00:00:00.0000000	Forecast 01/01/2025-31/03/2025	Sensitivity - Low Case	2025-01-01 00:00:00.0000000	2025-03-31 00:00:00.0000000	2.0603	74296387.0328	148906817.4190	""	1.3100	8929.05	8045498.50	""
2812	2026-02-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Sensitivity - Low Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	11.7003	610265942.3600	683748165.7098	145658279.29	""	15343.19	10372743.56	2117092.3652
2813	2023-03-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - High Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	4.0812	659414454.4035	301779566.7813	""	0.7800	8790.05	8223305.31	""
2814	2025-05-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Base Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	9.8007	384971985.2562	725460874.0898	""	""	11835.37	12196371.26	""
2815	2020-12-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Base Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	9.3965	108131273.2769	573752699.4294	""	""	6849.36	8815283.91	""
2816	2023-09-01 00:00:00.0000000	Forecast 01/07/2025-30/09/2025	Sensitivity - High Case	2025-07-01 00:00:00.0000000	2025-09-30 00:00:00.0000000	13.3757	265049409.4344	745613869.0979	""	0.7700	9788.30	8871661.50	""
2817	2026-02-01 00:00:00.0000000	Two Year Forecast 01/01/2028 - 31/03/2028	Base Case	2028-01-01 00:00:00.0000000	2028-03-31 00:00:00.0000000	11.0746	645040858.2958	815395764.4699	0.00	""	20242.06	13000294.26	0.0000
2818	2024-08-01 00:00:00.0000000	Two Year Forecast 01/04/2025 - 30/06/2025	Sensitivity - High Case	2025-04-01 00:00:00.0000000	2025-06-30 00:00:00.0000000	14.3689	224797574.3145	786018574.9466	""	""	14352.62	11115105.13	""
2819	2025-05-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	10.7679	611566768.4227	779792134.1683	""	""	14686.53	14053937.99	""
2820	2017-03-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Base Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	3.2656	44259702.2196	263432036.3772	""	""	""	""	""
2821	2021-09-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - High Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	10.2309	155665863.6641	639316268.3542	""	0.8200	9155.55	8686858.18	""
2822	2026-02-01 00:00:00.0000000	Two Year Forecast 01/01/2028 - 31/03/2028	Sensitivity - High Case	2028-01-01 00:00:00.0000000	2028-03-31 00:00:00.0000000	15.6157	654483160.3274	1149745629.8243	0.00	""	24501.68	17459525.83	0.0000
2823	2024-08-01 00:00:00.0000000	Two Year Forecast 01/04/2026 - 30/06/2026	Base Case	2026-04-01 00:00:00.0000000	2026-06-30 00:00:00.0000000	12.3992	413819888.2724	656256851.6616	""	""	14626.49	11851888.32	""
2824	2025-05-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - Low Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	5.4766	465973183.0959	405382658.3974	""	""	11086.90	12083834.25	""
2825	2021-06-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Sensitivity - High Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	10.6117	186651844.8992	822894927.5654	""	0.8300	8225.99	10368653.92	""
2826	2021-09-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Base Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	5.5836	268286248.6927	432329521.4842	""	""	8225.99	9862688.83	""
2827	2026-02-01 00:00:00.0000000	Two Year Forecast 01/01/2028 - 31/03/2028	Sensitivity - Low Case	2028-01-01 00:00:00.0000000	2028-03-31 00:00:00.0000000	9.9767	783240138.2398	590483989.9098	144075037.13	""	16065.49	11285588.92	2094080.4917
2828	2024-08-01 00:00:00.0000000	Two Year Forecast 01/01/2026 - 31/03/2026	Sensitivity - Low Case	2026-01-01 00:00:00.0000000	2026-03-31 00:00:00.0000000	0.0000	927801801.0080	-33327930.6104	""	""	13659.54	13963821.44	""
2829	2025-05-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - High Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	14.0610	527378341.1112	801655430.3367	""	""	23158.52	15828321.91	""
2830	2022-10-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Base Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	347957229.2873	-1616830967.7318	""	""	7734.55	9029931.24	""
2831	2025-11-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - High Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	12.4743	361037687.6429	722053988.7739	0.00	""	24984.29	12730756.41	0.0000
2832	2017-03-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Base Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	4.1498	27464832.4993	274648245.2039	""	""	""	""	""
2833	2025-11-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Base Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	10.4054	175727780.0841	603533976.9111	0.00	""	11871.87	8254180.19	0.0000
2834	2017-03-01 00:00:00.0000000	Forecast 01/04/2018-30/06/2018	Sensitivity - Low Case	2018-04-01 00:00:00.0000000	2018-06-30 00:00:00.0000000	2.0273	11441081.6343	163538363.1178	""	""	""	""	""
2835	2025-11-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - Low Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	6.5434	515584475.7513	313659698.9349	65094630.03	""	18396.54	9133981.71	891407.3613
2836	2017-03-01 00:00:00.0000000	Forecast 01/01/2018-31/03/2018	Sensitivity - Low Case	2018-01-01 00:00:00.0000000	2018-03-31 00:00:00.0000000	1.1373	0.0000	87991101.2495	""	""	""	""	""
2837	2025-11-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Base Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	11.2239	404440290.2173	799788828.8125	0.00	""	12742.22	12349074.16	0.0000
2838	2022-10-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - Low Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	179234076.0938	-1671619328.2292	""	1.1800	6322.55	7318927.42	""
2839	2025-11-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	10.7799	516294754.5107	781903019.1425	0.00	""	13624.32	13024741.68	0.0000
2840	2021-06-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Base Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	9.2402	124162763.7577	580650863.8715	""	""	8170.49	7607505.57	""
2841	2025-11-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - High Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	13.4547	168367603.3137	780396897.2209	0.00	""	14192.29	9660631.98	0.0000
2842	2017-03-01 00:00:00.0000000	Forecast 01/10/2017-31/12/2017	Sensitivity - Low Case	2017-10-01 00:00:00.0000000	2017-12-31 00:00:00.0000000	3.5068	26725237.8296	232091153.8661	""	""	""	""	""
2843	2025-11-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - High Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	14.6033	372097295.7397	1040596973.1062	0.00	""	16163.79	14304678.95	0.0000
2844	2021-06-01 00:00:00.0000000	Forecast 01/04/2022-30/06/2022	Base Case	2022-04-01 00:00:00.0000000	2022-06-30 00:00:00.0000000	8.7486	146278454.1053	553609143.7365	""	""	8170.49	7649419.12	""
2845	2025-11-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	6.6220	652912363.1779	480318064.3106	0.00	""	13278.72	12206885.08	0.0000
2846	2022-10-01 00:00:00.0000000	Forecast 01/07/2024-30/09/2024	Base Case	2024-07-01 00:00:00.0000000	2024-09-30 00:00:00.0000000	0.0000	394541040.0211	-516000318.2491	""	""	9565.55	8393469.53	""
2847	2025-11-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - High Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	15.7073	401567878.9036	723044307.1150	191137894.06	""	24162.72	12388674.18	1773125.4825
2848	2022-10-01 00:00:00.0000000	Forecast 01/01/2024-31/03/2024	Sensitivity - High Case	2024-01-01 00:00:00.0000000	2024-03-31 00:00:00.0000000	0.0000	622500132.4281	-970944848.3617	""	0.7600	9087.55	9596974.03	""
2849	2025-11-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Base Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	9.3387	416247612.4354	540556078.0955	0.00	""	21041.25	10717979.52	0.0000
2850	2021-06-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Sensitivity - High Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	7.7653	203021418.0255	605743751.7101	""	0.8300	6758.49	8468479.49	""
2851	2025-11-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - Low Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	6.8770	490744413.4223	335861214.2317	64387079.71	""	17483.31	8654150.89	881718.1509
2852	2021-06-01 00:00:00.0000000	Forecast 01/07/2022-30/09/2022	Sensitivity - High Case	2022-07-01 00:00:00.0000000	2022-09-30 00:00:00.0000000	10.3722	116276491.7465	652026273.3954	""	0.8300	8170.49	7610917.73	""
2853	2025-11-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Sensitivity - Low Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	7.2431	907659097.5439	387078898.2428	126122437.72	""	20166.54	13593422.82	2117142.8299
2854	2021-06-01 00:00:00.0000000	Forecast 01/01/2023-31/03/2023	Base Case	2023-01-01 00:00:00.0000000	2023-03-31 00:00:00.0000000	9.2272	197430256.0865	714946001.4910	""	""	8225.99	10402254.35	""
2855	2025-11-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	14.3465	497012244.8411	1040604687.5266	0.00	""	18282.89	16493695.97	0.0000
2856	2021-06-01 00:00:00.0000000	Forecast 01/10/2022-31/12/2022	Sensitivity - Low Case	2022-10-01 00:00:00.0000000	2022-12-31 00:00:00.0000000	6.5173	261774628.2565	492671663.7323	""	1.2100	8170.49	10507501.69	""
2857	2025-11-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Sensitivity - High Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	20.6671	652452137.5567	1043623109.0502	420714940.97	""	25848.29	19017124.77	4211173.0210
2858	2021-06-01 00:00:00.0000000	Forecast 01/01/2022-31/03/2022	Base Case	2022-01-01 00:00:00.0000000	2022-03-31 00:00:00.0000000	6.2569	233196292.7939	487711903.6053	""	""	6758.49	8495300.21	""
2859	2025-11-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Base Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	12.1813	408769618.2298	544797849.1405	164164828.84	""	18291.97	9471411.96	1773125.4191
2860	2020-12-01 00:00:00.0000000	Forecast 01/07/2021-30/09/2021	Sensitivity - Low Case	2021-07-01 00:00:00.0000000	2021-09-30 00:00:00.0000000	9.0981	146651134.1279	665183961.6286	""	1.2500	6767.91	5682151.41	""
2861	2025-11-01 00:00:00.0000000	Two Year Forecast 01/07/2026 - 30/09/2026	Sensitivity - Low Case	2026-07-01 00:00:00.0000000	2026-09-30 00:00:00.0000000	7.2794	214026534.3982	422216534.9408	0.00	""	11323.97	7373899.43	0.0000
2862	2022-10-01 00:00:00.0000000	Forecast 01/04/2023-30/06/2023	Sensitivity - High Case	2023-04-01 00:00:00.0000000	2023-06-30 00:00:00.0000000	0.0000	12742931.0340	-1192354474.4711	""	0.7600	8163.55	7650208.17	""
2863	2025-11-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Base Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	14.1890	755271885.1159	658931251.8390	346411089.32	""	22281.99	15923352.56	4211172.8705
2864	2022-10-01 00:00:00.0000000	Forecast 01/07/2023-30/09/2023	Base Case	2023-07-01 00:00:00.0000000	2023-09-30 00:00:00.0000000	0.0000	0.0000	-1086868241.7775	""	""	7734.55	7110062.16	""
2865	2025-11-01 00:00:00.0000000	Two Year Forecast 01/10/2026 - 31/12/2026	Sensitivity - Low Case	2026-10-01 00:00:00.0000000	2026-12-31 00:00:00.0000000	7.2045	495305550.7131	513378010.2293	0.00	""	11970.02	11243644.07	0.0000
2866	2026-05-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Base Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	9.9247	366491957.1858	526676661.7956	71676319.32	""	16785.63	8835257.31	809604.1710
2867	2026-05-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - High Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	11.4046	314731861.7512	687571453.0324	0.00	""	22224.17	11880633.15	0.0000
2868	2026-05-01 00:00:00.0000000	Two Year Forecast 01/07/2027 - 30/09/2027	Sensitivity - Low Case	2027-07-01 00:00:00.0000000	2027-09-30 00:00:00.0000000	5.8380	427383081.4360	299066527.8675	52898451.66	""	14824.60	7657911.99	809604.1710
2869	2026-05-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Base Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	7.7266	447607245.9102	570221137.0633	0.00	""	12567.81	11868404.35	0.0000
2870	2026-05-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - High Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	11.0386	476624474.8890	814643104.8821	0.00	""	16741.87	16284153.64	0.0000
2871	2026-05-01 00:00:00.0000000	Two Year Forecast 01/01/2027 - 31/03/2027	Sensitivity - Low Case	2027-01-01 00:00:00.0000000	2027-03-31 00:00:00.0000000	3.0532	552047284.9117	225325832.9216	0.00	""	11595.91	10969863.46	0.0000
2872	2026-05-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Base Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	9.1762	359139185.8374	493829591.2479	67552573.67	""	15897.94	8183712.11	763025.3049
2873	2026-05-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - High Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	13.7948	374539372.7206	654914245.5979	189028766.61	""	21153.96	11359043.03	1773125.4027
2874	2026-05-01 00:00:00.0000000	Two Year Forecast 01/04/2027 - 30/06/2027	Sensitivity - Low Case	2027-04-01 00:00:00.0000000	2027-06-30 00:00:00.0000000	5.4020	409458169.4664	280632122.2509	49855050.97	""	14199.11	7325759.46	763025.3049
2875	2026-05-01 00:00:00.0000000	Two Year Forecast 01/07/2028 - 30/09/2028	Base Case	2028-07-01 00:00:00.0000000	2028-09-30 00:00:00.0000000	14.2752	390049896.1094	765275816.1156	95390424.91	""	24405.67	12237267.26	890801.7587
2876	2026-05-01 00:00:00.0000000	Two Year Forecast 01/07/2028 - 30/09/2028	Sensitivity - High Case	2028-07-01 00:00:00.0000000	2028-09-30 00:00:00.0000000	15.1826	359087402.6232	915370994.3669	0.00	""	32201.33	15741969.46	0.0000
2877	2026-05-01 00:00:00.0000000	Two Year Forecast 01/07/2028 - 30/09/2028	Sensitivity - Low Case	2028-07-01 00:00:00.0000000	2028-09-30 00:00:00.0000000	10.9406	448758550.2195	580745008.5530	78874873.56	""	21766.84	10935030.69	890801.7587
2878	2026-05-01 00:00:00.0000000	Two Year Forecast 01/04/2028 - 30/06/2028	Base Case	2028-04-01 00:00:00.0000000	2028-06-30 00:00:00.0000000	13.2714	411236646.4806	713198257.6819	94482565.12	""	23639.62	11798823.50	882323.7265
2879	2026-05-01 00:00:00.0000000	Two Year Forecast 01/04/2028 - 30/06/2028	Sensitivity - High Case	2028-04-01 00:00:00.0000000	2028-06-30 00:00:00.0000000	18.1485	384943866.2773	889005701.5289	215491804.06	""	30971.05	14831792.12	1773125.4027
2880	2026-05-01 00:00:00.0000000	Two Year Forecast 01/04/2028 - 30/06/2028	Sensitivity - Low Case	2028-04-01 00:00:00.0000000	2028-06-30 00:00:00.0000000	9.1793	471015555.6588	480516248.5699	78124197.31	""	18913.56	9820966.86	882323.7265
2881	2026-05-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Base Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	12.0592	597318380.8874	684859840.1552	181186163.31	""	17741.82	12546573.98	2117092.3652
2882	2026-05-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Sensitivity - High Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	19.7452	543170553.8218	978603546.9293	439427121.76	""	23241.97	16867490.55	4211172.8315
2883	2026-05-01 00:00:00.0000000	Two Year Forecast 01/10/2027 - 31/12/2027	Sensitivity - Low Case	2027-10-01 00:00:00.0000000	2027-12-31 00:00:00.0000000	8.1874	703639750.3341	457783628.5570	130207410.45	""	15240.55	10700103.83	2117092.3652
2884	2026-05-01 00:00:00.0000000	Two Year Forecast 01/01/2028 - 31/03/2028	Base Case	2028-01-01 00:00:00.0000000	2028-03-31 00:00:00.0000000	11.4119	698155092.2357	672812400.7249	179169240.68	""	19717.78	13912029.38	2093525.3807
2885	2026-05-01 00:00:00.0000000	Two Year Forecast 01/01/2028 - 31/03/2028	Sensitivity - High Case	2028-01-01 00:00:00.0000000	2028-03-31 00:00:00.0000000	13.6487	638686932.5805	1018973973.0470	0.00	""	29411.83	18940870.69	0.0000
2886	2026-05-01 00:00:00.0000000	Two Year Forecast 01/01/2028 - 31/03/2028	Sensitivity - Low Case	2028-01-01 00:00:00.0000000	2028-03-31 00:00:00.0000000	7.3266	827690751.4352	418225373.8123	128757971.56	""	15914.65	11775517.20	2093525.3807