2016-03-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Sensitivity - High Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000001.07895862235.990084648815.4900 2016-12-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Sensitivity - Low Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000001.644910403895.8288129012957.2307 2019-03-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Base Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000007.694677265359.6096504641088.0151 2024-11-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000005.9140448141752.0689327558675.968215037.8912107344.19 2018-03-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Base Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000004.573851022244.2700353522122.3000 2022-06-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - Low Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.0000320970672.1326-526263105.84801.31009117.558945557.35 2022-12-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - High Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.0000507699690.5197-122740686.94160.62009565.558370763.14 2023-06-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Sensitivity - High Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.000000011.3456332709632.3000644038469.40000.59009390.367484811.95 2017-03-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Sensitivity - High Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000004.639347983991.3413307046709.1658 2025-08-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Base Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.000000010.7664429242172.4324609329779.864316691.179997925.73 2025-04-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000011.3261344503637.5652660601017.708912689.2310450158.37 2023-12-01 00:00:00.0000000Forecast 01/07/2025-30/09/2025Sensitivity - High Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000016.4100307610120.0900888039007.35000.620013073.7910216526.12 2023-09-01 00:00:00.0000000Forecast 01/07/2025-30/09/2025Sensitivity - Low Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000005.287857811503.9498294761224.06561.31009788.308048617.02 2019-06-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Sensitivity - Low Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000006.479071088353.0332414795272.02701.1700 2015-09-01 00:00:00.0000000Forecast 01/07/2016-30/09/2016Sensitivity - Low Case2016-07-01 00:00:00.00000002016-09-30 00:00:00.00000000.0042107399.2246254648.2308 2018-12-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Base Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000005.8334121659987.3493480390247.1234 2018-09-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Sensitivity - Low Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000003.521541731886.7608229651799.89771.1500 2022-03-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - High Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000005.7901534386711.9787428115297.01290.40007734.559784337.40 2016-06-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Sensitivity - High Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000000.99025919521.740079766340.8900 2020-06-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Base Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000009.3878136240699.5831707691785.69515908.607241152.02 2021-12-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Base Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000004.2628332607090.1680318736750.38428200.3810579818.98 2023-03-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Base Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000005.1552485767055.7502295909439.65327229.555615404.29 2025-02-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Base Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000008.2952390924264.1693604960291.014111254.6012553813.07 2024-05-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000013.0706414341482.7653692869586.540314746.4914622300.74 2021-03-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Base Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.000000010.4345112720991.9627636320747.03308171.137618424.38 2019-09-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Base Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000008.2005119937650.9298636340493.39415566.107016792.80 2018-06-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Sensitivity - Low Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000004.252542316713.4300275977353.10001.1400 2016-03-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Base Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000002.316517910050.8500146910546.8700 2017-09-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Sensitivity - High Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000004.968828655137.3800320421485.9000 2019-03-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Sensitivity - Low Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000005.122979436010.9171399048273.51801.1700 2024-11-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Sensitivity - High Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000013.4581124387231.4804756859866.717912757.1310545900.23 2018-03-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Sensitivity - Low Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000004.410443402571.5300287586663.10001.1500 2022-06-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - High Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.0000750288825.2850-116619864.78640.77009117.5511243862.60 2022-12-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - Low Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.00000.0000-2685285919.87421.65008163.558408501.61 2023-06-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - High Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.000000013.3770346242514.6000773415977.30000.59009136.558422071.85 2021-06-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Sensitivity - Low Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000004.3653261372927.6066340518272.80851.21006758.498473258.17 2025-08-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Base Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000011.4026568276966.0458837405863.329314237.4413220951.42 2025-04-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000004.6411860022033.0505337941993.802814643.7013923141.76 2023-12-01 00:00:00.0000000Forecast 01/10/2025-31/12/2025Sensitivity - Low Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000000.0000475793809.5600-292769232.17001.600013276.2113860005.72 2023-09-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Sensitivity - Low Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000002.062958492253.8899116444010.74491.31009788.307087127.86 2020-09-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Sensitivity - High Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.000000011.4334135550506.5497835679450.49830.83006823.548372509.75 2015-09-01 00:00:00.0000000Forecast 01/07/2016-30/09/2016Sensitivity - High Case2016-07-01 00:00:00.00000002016-09-30 00:00:00.00000001.493217918168.331191353442.7427 2018-12-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Base Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000005.866195792849.2048463215061.2340 2018-09-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Sensitivity - High Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000006.4167110551633.5452507490884.08750.8700 2017-06-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Base Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000004.169726577470.5824276408670.4971 2016-06-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Sensitivity - High Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000002.229118330843.3500140711378.9000 2017-12-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Sensitivity - Low Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000003.512647801744.6700281923635.9000 2021-12-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Base Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.0000279121900.5417-184206722.68068200.389954747.23 2023-03-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - High Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000008.2279506053783.3983592394226.02090.78009596.6110317331.00 2025-02-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000014.9408325593916.6748-871373496.144016170.2112926204.48 2024-05-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - Low Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000002.33421050959460.7177163520020.260313433.5514177555.48 2021-03-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Base Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.000000010.1283177853751.5999746529851.71116758.498277509.26 2019-09-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Base Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000007.015183171283.1902454320237.66525187.354883813.05 2018-06-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Sensitivity - Low Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000004.020646355899.0800266594584.40001.1400 2016-03-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Base Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000000.95434771742.120076056799.6100 2017-09-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Sensitivity - Low Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000003.064716972139.0400203065918.2000 2019-03-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Sensitivity - High Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000006.969199524641.2798542852770.00460.8600 2024-11-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - Low Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000001.2703560453861.292893084630.287913414.7313976808.39 2019-12-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Sensitivity - Low Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000007.7251121361335.4570594020809.76381.23005486.354923684.42 2022-06-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - High Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.0000605313696.8490-40839809.18000.77009087.558941805.30 2022-12-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Base Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.00005026411.9165-1327120790.62119565.559483087.33 2023-06-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - High Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.000000010.1657492341618.6000720059011.40000.59009136.5510915541.18 2021-06-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - Low Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000009.3556131846684.9137585472295.06471.21009130.058386066.74 2025-08-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000008.7574336511961.3806499325338.060711296.939021924.33 2025-04-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - High Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000016.4935725997022.93341222246632.323222814.0722272132.23 2023-12-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - High Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.000000014.0390488771867.20001002768180.95000.620011931.8812095473.12 2023-09-01 00:00:00.0000000Forecast 01/07/2025-30/09/2025Base Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000009.8704323359191.3265549969818.76309788.308931555.18 2020-09-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Base Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.000000011.0522100802723.0877687450664.60536345.166211503.34 2015-09-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Base Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000001.056514123494.168481875213.6327 2018-12-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Sensitivity - Low Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000004.854686837984.4077383336782.72361.1400 2018-09-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Base Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000004.620862288208.3106308151408.9065 2017-06-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Sensitivity - High Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000003.529040961488.5816284749431.2495 2016-06-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Base Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000000.91425035334.788073648713.4000 2017-12-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Base Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000004.573853602192.9600354674082.9000 2021-12-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Base Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000000.0000258185785.7489-46511887.37117708.387250015.51 2023-03-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - High Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000004.2167655885002.0071297784266.44840.78008790.0510498010.65 2025-02-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - High Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000012.9464521767190.2658-963019174.792115598.7216148674.34 2024-05-01 00:00:00.0000000Two Year Forecast 01/04/2025 - 30/06/2025Sensitivity - Low Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000002.5081543486416.5070137096920.091910798.0710688466.16 2021-03-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Base Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.000000010.2076132363890.9410627877852.21468171.137673067.09 2019-09-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Sensitivity - Low Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000006.257780497160.5777395838026.33701.18005486.354801293.60 2018-06-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Sensitivity - Low Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000003.273051872701.8100265410162.90001.1400 2016-03-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Sensitivity - Low Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000002.219516945756.8900140759359.8000 2020-03-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Base Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.00000009.0978133733769.3961715725217.72086346.076092256.07 2019-03-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Sensitivity - Low Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000004.8606102821785.0565395452994.81681.1700 2024-11-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000016.3003253647318.7445902830915.253715934.6812936766.01 2018-03-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Sensitivity - High Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000005.052359986095.1100390641972.30000.8700 2022-06-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - Low Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.0000195759960.5109-1111467054.51621.31008193.5510088932.48 2015-12-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Sensitivity - High Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000001.522119203428.336394031085.6430 2023-06-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Base Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000005.0343478690019.5000294550037.90008615.557450182.03 2020-12-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Sensitivity - High Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.000000011.6171124492623.2526849356364.36810.80006773.475811796.62 2025-08-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - High Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000014.7490588145885.74641083165865.993919855.3117982924.99 2025-04-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000015.6342586047541.79691138410677.127217698.3817678059.41 2023-12-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Base Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000008.9490261226905.7700501219871.62008765.967695498.25 2021-09-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - Low Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000003.9069161113879.8640244156911.09161.23006758.496511280.72 2019-06-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Base Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000007.768876372363.0807507538374.5068 2015-09-01 00:00:00.0000000Forecast 01/07/2016-30/09/2016Base Case2016-07-01 00:00:00.00000002016-09-30 00:00:00.00000001.412016731734.023586383879.4645 2018-12-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Sensitivity - Low Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000004.582046103810.2072297925298.87301.1400 2016-09-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Sensitivity - High Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000003.726736576627.9400278264182.6000 2022-03-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - High Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.000000012.4237377926528.7064908786339.50420.40009117.1811573765.07 2016-06-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Sensitivity - Low Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000001.22219078145.380076458671.5500 2020-06-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Sensitivity - High Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.000000012.3773112416033.8514763777063.70330.82006339.606282437.58 2021-12-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - High Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.3452394757627.614826688669.34720.79008200.3810482314.07 2024-08-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Sensitivity - Low Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000002.6333470750951.0226142439844.740012452.1010187020.61 2025-02-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000011.1524351680774.5986650429731.143813185.8210493310.97 2024-05-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Sensitivity - High Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000015.4800314184663.1471836694281.124514672.639944360.47 2021-03-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - Low Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000007.5554190589767.0151580432514.88191.15008171.1310490477.51 2019-09-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Sensitivity - Low Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000007.2229115240556.2127560510482.57091.18005536.107006770.05 2018-06-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Sensitivity - High Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000005.894262526937.3600390821454.10000.8800 2016-03-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Sensitivity - Low Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000000.88070.000070191008.1900 2017-09-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Sensitivity - Low Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000003.762040962088.5700291761945.6000 2019-03-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Sensitivity - High Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000006.7850124384304.3487552019297.99570.8600 2024-11-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Base Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000009.5702131417925.2396538210772.402411143.489313495.06 2019-12-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Sensitivity - High Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000009.5697112641552.7669735862660.81000.82005486.355151428.45 2022-06-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - High Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.0000385884720.5359-579259150.54320.77008163.558519869.57 2015-12-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Base Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000001.435317465218.588089183330.5890 2023-06-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - Low Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.0000317343787.6000-737355147.50001.73008361.058002746.55 2022-10-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - Low Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.00000.0000-854536113.52881.18006322.555948526.57 2025-08-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000012.3700267555972.3773705307534.664112096.329256796.05 2025-04-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000006.7163521399275.9625390510549.045713398.1310384415.22 2023-12-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - High Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.000000012.2930490288012.6000861284301.23000.62009902.4411780733.03 2021-09-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - Low Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000002.8474335651184.3832214749289.30361.23007708.499949318.97 2020-09-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Sensitivity - Low Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.00000007.509386019853.6337458644383.82771.22005908.604828708.10 2015-09-01 00:00:00.0000000Forecast 01/04/2016-30/06/2016Sensitivity - High Case2016-04-01 00:00:00.00000002016-06-30 00:00:00.00000001.311124305918.701685683382.4857 2018-12-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Sensitivity - High Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000005.883561885237.6957382548049.83220.8800 2018-09-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Sensitivity - Low Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000003.348551031267.1399223400907.38401.1500 2017-06-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Sensitivity - High Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000004.882532016946.8884312811013.6754 2016-06-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Sensitivity - High Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000002.351716929705.7600147129279.4800 2017-12-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Sensitivity - Low Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000003.628125736571.0300234080225.3000 2021-12-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - High Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000000.0000443096309.1523-25227892.43860.79008200.3810622423.90 2023-03-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - Low Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.0000524902024.8399-166622896.52201.29007883.055915721.19 2025-02-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Base Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000008.2084524117936.7962610578332.524412017.4912548810.15 2024-05-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - High Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000014.6150649333455.47311023815457.482115113.0316223175.39 2021-03-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - Low Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000009.6779178527783.6752733304075.25181.15008171.1310549527.06 2019-09-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Sensitivity - High Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000008.9218120792872.9667692346964.08190.85005566.107031824.39 2018-06-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Base Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000003.848966449725.0500312106131.2000 2016-03-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Sensitivity - Low Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000000.001160173.310085978.9800 2016-12-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Base Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000003.319834688925.7160249373115.6208 2019-03-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Sensitivity - Low Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000005.778253842427.9948379021108.50141.1700 2024-11-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Base Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000007.9497412885129.8653582549627.761313514.2314001397.66 2018-03-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Sensitivity - High Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000004.779759343757.0500382671667.80000.8700 2022-06-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - High Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000002.5824548761943.1466156420458.07100.77009117.558921649.55 2022-12-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - Low Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.000041803024.3983-960232417.68871.65008163.555788964.50 2023-06-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - High Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.000000012.6322403038515.3000912035059.20000.59009390.3610707342.22 2022-10-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - High Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000000.0000613396445.0087-112116933.44010.76009535.558610013.62 2025-08-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000007.4024623773324.3859536226194.108312672.6212175143.15 2025-04-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - High Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000014.6601329007858.72531069138780.752112660.3313788779.27 2023-12-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - High Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.000000014.0740291804335.3100788283092.75000.62009850.448479653.46 2023-09-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Base Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000002.3774765874897.9676168576464.99438615.5510129518.38 2020-09-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Sensitivity - Low Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.00000008.760992273963.6646544598983.23111.22005508.605332313.56 2015-09-01 00:00:00.0000000Forecast 01/04/2016-30/06/2016Sensitivity - Low Case2016-04-01 00:00:00.00000002016-06-30 00:00:00.00000000.00000.00000.0000 2018-12-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Sensitivity - High Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000006.6520105251979.0100525267044.68630.8800 2018-09-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Sensitivity - High Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000005.232467822248.3331349089215.45790.8700 2022-03-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - Low Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.0000298143573.1075-319775254.86281.42008163.187680500.96 2016-06-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Base Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000002.158410746977.3700135037268.7000 2017-12-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Sensitivity - High Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000004.816262254206.5400386553090.3000 2021-12-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - Low Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.00000.0000-571257478.26951.28007533.888696625.75 2023-03-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Base Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000001.9046597730558.5531140825932.31016322.555911378.96 2025-02-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000006.3045485114345.8508-367688546.788412737.8810201563.26 2024-05-01 00:00:00.0000000Two Year Forecast 01/04/2025 - 30/06/2025Base Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000009.9583395312586.1852544339943.447511085.9512330858.73 2021-03-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Sensitivity - High Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000009.7392144818904.2323720457289.63430.88006759.138595467.91 2019-09-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Sensitivity - High Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000008.4722102684910.6552535918546.86670.85005486.355316120.01 2018-06-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Sensitivity - High Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000004.207570001438.7100341188402.50000.8800 2016-03-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Sensitivity - High Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000002.394518797445.8700151857821.0700 2020-03-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Base Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000009.7003115063898.1776740035172.66475916.277099173.60 2019-03-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Sensitivity - High Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000008.188182511876.5362537102926.00270.8600 2024-11-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000011.9584321076697.1479662344960.812315313.0812218125.28 2019-12-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Base Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000008.2175133370847.5278652912557.07885516.357083907.16 2022-06-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Base Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.0000557561056.2334-97954787.13599117.558940939.75 2022-12-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - High Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000685574283.5948-244718360.34820.62009565.559404633.17 2023-06-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Base Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000006.5756385967801.5000373207639.90009819.367783512.88 2021-06-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - High Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.000000010.1893205901968.3695770261068.65850.83008200.4910525995.00 2025-08-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - Low Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000007.2733711417601.0009534147025.240513688.4312776060.76 2025-04-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000015.1591318109226.8358884168721.922316013.3212871615.06 2023-12-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Sensitivity - Low Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000000.3010499926519.450016512524.96001.600012573.098280872.94 2023-09-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Sensitivity - High Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000008.4192393694551.1052475243071.93020.77009788.307478802.30 2019-06-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Sensitivity - Low Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000006.076958109860.9615397103328.74931.1700 2015-09-01 00:00:00.0000000Forecast 01/04/2016-30/06/2016Base Case2016-04-01 00:00:00.00000002016-06-30 00:00:00.00000001.260023419266.582582344049.5650 2018-12-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Sensitivity - Low Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000004.6071101446956.8665379397244.45671.1400 2016-09-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Sensitivity - High Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000002.0898167148.3410129768527.3000 2017-06-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Sensitivity - High Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000004.416628234982.5668292771041.9441 2016-06-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Base Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000001.803615930985.8200113851104.7000 2017-12-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Sensitivity - High Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000004.698334156490.7500303128359.5000 2021-12-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Base Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000000.0000318637138.6016-234035917.22637738.3810018416.53 2023-03-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - Low Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000000.0805739147202.08665793630.81111.29009079.118699480.65 2025-02-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - High Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000013.1563330900525.4943-959468751.099512990.4313801424.12 2024-05-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Base Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000010.4948643731594.1418721960982.986613200.6310352787.28 2021-03-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - Low Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000009.3626107486572.5652570718324.29371.15007221.136893959.99 2019-09-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Sensitivity - Low Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000005.697874642291.9018369160999.79691.18004787.354536575.22 2018-06-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Sensitivity - High Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000006.324963208320.2900410473692.80000.8800 2016-03-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Sensitivity - High Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000001.00595114993.230080170807.0200 2016-12-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Base Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000001.34734157736.824384683490.8679 2019-03-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Base Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000005.9214121344569.8718481908709.3268 2024-11-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000005.8263373280538.9378326256807.529014498.6011777580.64 2018-03-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Sensitivity - Low Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000003.512846053948.3800281245133.40001.1500 2022-06-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Base Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000546086130.1587-459712931.57999117.5510074644.68 2022-12-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Base Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.0000410996876.6890-228323062.39698163.555788859.37 2023-06-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Sensitivity - Low Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000000.0000345878231.5000-244006344.10001.73009364.866884803.52 2022-10-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Base Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.00000.0000-2356127392.60597734.559080624.24 2025-08-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000014.8352504227629.64241074650881.727517391.6616207292.47 2025-04-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - High Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000014.3123501071594.32811064428163.905815448.9316125581.26 2023-12-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - Low Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000001.8040387094142.1400101064487.82001.60008765.967008493.55 2021-09-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Sensitivity - High Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000007.1506162012945.3430452281945.98300.82008170.497665850.01 2020-09-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Sensitivity - High Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.00000009.941397161527.0702607181006.40370.83006773.795624061.09 2015-09-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Sensitivity - High Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000001.124914976544.519787175067.1690 2018-12-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Sensitivity - High Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000006.8898134089243.7485567385505.06480.8800 2016-09-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Base Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000003.448945097934.0000257523840.1100 2022-03-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - High Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000006.1867477425399.0318469920437.30460.40008163.189779950.96 2016-06-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Sensitivity - Low Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000001.126511323586.930071107079.2500 2017-12-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Sensitivity - High Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000005.058363167999.6200392245365.1000 2021-12-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - Low Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.0537411384505.91814014951.80741.28008225.8810604491.88 2024-08-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - High Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000013.6773530175425.5046959333313.247615611.0915961589.96 2025-02-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000014.4608597111090.0117-1053007092.503917961.0717754137.23 2024-05-01 00:00:00.0000000Two Year Forecast 01/01/2025 - 31/03/2025Sensitivity - Low Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000000.6230607414042.897144499126.13099299.699935689.09 2021-03-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Sensitivity - Low Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000009.0881128618204.7568558564668.94941.15007221.136796005.73 2019-09-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Base Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000007.693590704117.4724486569840.34925486.355190832.49 2018-06-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Base Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000005.821356857602.1500377789513.6000 2016-03-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Base Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000001.02215739016.110080193566.8000 2020-03-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Sensitivity - Low Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.00000008.1233134254535.2940639125955.67021.25005516.275631605.74 2019-03-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Base Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000006.157588187194.2202479675836.8328 2024-11-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - Low Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000002.0070421479061.6057144053747.920912397.7912957229.62 2019-12-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Sensitivity - High Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000008.686992218142.9554552781462.97660.82005916.357036108.56 2022-06-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Base Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.0000501470243.7183-493815373.11248193.5510088271.53 2015-12-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Base Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000001.04835582583.406982002996.9624 2023-06-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - High Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000008.8547466616475.7000655973035.60000.59009136.559020616.97 2022-10-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - High Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.0000498615948.6709-320944906.16770.76008163.557497616.52 2025-08-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - High Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000013.6752495101672.5597779848055.423323444.3314290035.82 2025-04-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Base Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000010.1626377279742.9159741141773.059811062.6012532106.54 2023-12-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Base Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000008.2780350664287.7700453546377.300012673.078473545.80 2021-09-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Base Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000005.7290273097460.0081432150975.90777738.499946075.83 2020-09-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Base Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.00000009.1736102084374.2553560781322.01546773.795532707.54 2015-09-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Sensitivity - Low Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000000.001944606.3601150511.1526 2018-12-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Base Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000005.297755785472.3005344456168.5663 2016-09-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Sensitivity - Low Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000001.626224449415.0100121422497.7200 2022-03-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - High Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.000000012.2064436900651.4434921807046.77940.40009565.1811671430.03 2016-06-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Sensitivity - Low Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000000.79375454485.840063942449.1300 2020-06-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Sensitivity - Low Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.000000010.000196966620.9669617083611.59651.22005508.605752183.79 2021-12-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Base Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000005.5280191063103.6943339751838.09678200.387869291.83 2023-03-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Base Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000001.5209758414490.2936107411901.98347229.557621423.67 2025-02-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - Low Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000002.3304509374969.1715-169952099.121910804.6112093227.48 2024-05-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - High Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000015.2145576881897.56681046636477.476914693.0311680589.91 2021-03-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Sensitivity - Low Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000007.8441166130266.4387580265411.15421.15006759.138600105.47 2019-09-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Sensitivity - High Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000008.278187929726.8437536340759.45940.85005486.355348305.64 2018-06-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Base Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000005.354659134950.3400355046126.6000 2020-03-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Sensitivity - High Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.000000010.3829119092071.7710792430018.97940.81005916.277082977.81 2024-11-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000011.6246270193911.0281650945621.565614765.6911978443.98 2018-03-01 00:00:00.0000000Forecast 01/04/2019-30/06/2019Base Case2019-04-01 00:00:00.00000002019-06-30 00:00:00.00000004.429556883849.5700354528735.8000 2022-06-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Base Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.0000157896152.8830-830602751.28537734.557062765.96 2022-12-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Base Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000374341630.5615-1006261104.29159117.557819087.08 2023-06-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Base Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000002.5138790667732.5000178064060.60008615.5510001620.93 2021-06-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - Low Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000007.4709205962789.6248579338209.33351.21008170.4910347257.00 2025-08-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000015.0909186406771.7738863330029.809914822.8111181165.96 2025-04-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - Low Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000004.8393489912134.9071352925238.569910612.6112071177.14 2023-12-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Sensitivity - High Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.000000012.6870399937098.6100695109450.12000.620012689.398968258.86 2021-09-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - High Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000007.6573243714563.1274593385316.96740.82008225.9910373758.19 2019-06-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Sensitivity - High Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000008.471691221456.6226542364855.09740.8600 2018-09-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Base Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000005.055257476170.9723329593602.8699 2022-03-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Base Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.4083765214067.975530840405.60329117.1810553596.08 2017-12-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Sensitivity - Low Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000003.728650330991.3700289128421.2000 2021-12-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - Low Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000002.3057237915954.0640141778110.70241.28008200.387892807.13 2023-03-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - Low Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.0000491426407.7131-485916833.20701.29008760.058850189.38 2025-02-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Base Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000009.9036651252627.3073734131504.683115958.5115278537.42 2024-05-01 00:00:00.0000000Two Year Forecast 01/01/2025 - 31/03/2025Base Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000008.5759432619976.8368612570377.82469287.6911271254.49 2021-03-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - High Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.000000011.6952173514903.3420886159434.41190.88008201.1310552879.58 2017-09-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Sensitivity - Low Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000003.557925027071.9400229436930.3000 2024-11-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Sensitivity - Low Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000003.4502192503344.2541194035680.708811516.099735465.10 2019-12-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Sensitivity - Low Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000006.979179335570.4406444106925.62791.23005486.357006238.23 2022-06-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - Low Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.00000.0000-1424404756.86631.31007272.557046472.75 2022-12-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - Low Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.00000.0000-2166806825.59361.65009117.557358673.14 2023-06-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - Low Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000514479408.8000-417376665.00001.73006959.056309774.60 2020-12-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Sensitivity - Low Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000008.3979101214723.1169512580314.31291.25006849.368843490.55 2025-08-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000015.3405291450143.3823874677166.286816620.8712143997.61 2025-04-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000006.4215474504042.3011374536652.941612612.9910155656.66 2023-12-01 00:00:00.0000000Forecast 01/10/2025-31/12/2025Sensitivity - High Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000014.0640488906023.2100966875415.77000.620013376.1913815848.07 2021-09-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - High Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000007.8731262872216.3279593784746.80010.82008200.4910541980.57 2020-09-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Sensitivity - High Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.000000011.9497106778800.6281742819650.24870.83006345.166339588.47 2018-09-01 00:00:00.0000000Forecast 01/07/2019-30/09/2019Sensitivity - High Case2019-07-01 00:00:00.00000002019-09-30 00:00:00.00000005.685362626618.7684370765876.39900.8700 2022-03-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - Low Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000000.000010117824.6218-1428947322.49531.42006322.557991498.47 2020-06-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Sensitivity - High Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.000000011.641992536191.0823707976435.87060.82006768.236531306.82 2021-12-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - High Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000007.2923188346278.2487454371474.60830.79009124.388788415.63 2024-08-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Base Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000008.4372575276721.2499580307149.632212784.0913426454.64 2025-02-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000011.3502405411123.2314660000330.192413376.8610460158.45 2024-05-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Base Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000010.4638374499801.1254565569576.814812799.919817076.64 2021-03-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Sensitivity - High Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.000000010.9131127554164.2755670737419.97190.88008171.137646540.44 2016-12-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Sensitivity - Low Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000001.637430874738.3745122996515.0520 2024-11-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000015.5383402411962.11051109326816.673016707.0817229706.01 2018-03-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Sensitivity - Low Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000003.769048677798.8900291419133.50001.1500 2022-06-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - Low Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.0000153844281.0291-796344708.35461.31008163.557972683.44 2022-12-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - High Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000003.8019577772262.7802217931457.77610.62009565.558315918.48 2023-06-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - Low Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000000.0000578537404.4000-193915830.10001.73009142.117864901.96 2022-10-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - Low Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.00000.0000-2346641996.35771.18006322.557359909.78 2025-08-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Sensitivity - High Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.000000013.8983438349354.8605786584392.422623655.0314189958.74 2025-04-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Base Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000009.6926514669800.2537720852951.504111202.2212521044.28 2023-12-01 00:00:00.0000000Forecast 01/10/2025-31/12/2025Base Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000007.9490491306526.2900546444264.380013376.1913804780.08 2023-09-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - High Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.000000010.0983496015707.4705729830772.86040.77009635.5511457661.12 2019-06-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Base Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000007.959887946681.6591509555057.2483 2018-09-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Base Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000005.587499028027.8896441942905.3329 2017-06-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Base Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000003.301638457967.9180266398671.8899 2017-12-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Base Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000004.442059494051.7900356524833.8000 2021-12-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - High Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000001.9084261333039.3146118804808.41520.79008170.387658280.95 2023-03-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - Low Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000690304951.9920-197160172.67111.29006959.056429540.80 2025-02-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - Low Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000002.5454702568525.0953-189339181.326411441.7012141226.15 2024-05-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Sensitivity - Low Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000003.0561559260975.5572165180221.552512711.938516297.31 2021-03-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Base Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000008.5825179392855.1131659275482.85548226.6310467119.86 2017-09-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Sensitivity - High Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000005.308865173794.2000411722466.6000 2024-11-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000015.9373201676917.4958892448579.240615715.0812142185.47 2019-12-01 00:00:00.0000000Forecast 01/07/2020-30/09/2020Base Case2020-07-01 00:00:00.00000002020-09-30 00:00:00.00000008.7686115983249.9110674113132.95485486.355016056.72 2022-06-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - High Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000807117235.3773-83524224.01200.77009565.5511164072.50 2022-12-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - High Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000003.4169443565828.4207201585265.68050.62008163.555789161.90 2023-06-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - Low Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.0000417435004.8000-370258670.00001.73007913.056272874.76 2017-03-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Base Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000002.1209388083.4628164088458.7885 2025-08-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000008.5297219814050.4139487971555.868910997.249006189.66 2025-04-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Base Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000010.4499626042442.2529774388568.379215826.5215259597.56 2023-12-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Base Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000008.3220398781827.3200594412490.640010229.2110850604.44 2023-09-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - Low Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000002.633559535258.9835151341436.82381.31008153.555431812.65 2020-09-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Sensitivity - Low Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.00000008.8451128569114.7538646494651.02471.22006421.057554831.57 2016-09-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Base Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000001.072037327451.200068790384.2000 2022-03-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - Low Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000496134938.5387-563631571.92041.42008218.6810498057.89 2017-12-01 00:00:00.0000000Forecast 01/01/2019-31/03/2019Base Case2019-01-01 00:00:00.00000002019-03-31 00:00:00.00000004.170432545646.4800269065157.2000 2021-12-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - Low Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000001.2151249435697.843475714496.35331.28008200.387989150.05 2023-03-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - Low Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.0000388401702.0014-277875354.75871.29006959.056437187.53 2025-02-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - Low Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000004.3878901788601.3037-325259842.252615621.5614876126.90 2024-05-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - Low Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000002.5807935161490.5882177529989.170513112.6510169863.73 2021-03-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - High Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000009.4845177761584.8121728636645.87130.88008226.6310512260.60 2016-12-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Base Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000003.363439297290.8255263804886.3285 2024-11-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Base Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000008.9860304719493.9314644985095.464911656.9812412362.84 2018-03-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Base Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000005.621054270444.8500366485698.7000 2022-06-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Base Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.0000394535763.4029-339536888.89798163.558092695.50 2015-12-01 00:00:00.0000000Forecast 01/01/2017-31/03/2017Sensitivity - Low Case2017-01-01 00:00:00.00000002017-03-31 00:00:00.00000000.00440.0000273080.8845 2023-06-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - Low Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000000.0000592879773.0000-54682617.18001.73008361.056246862.06 2022-10-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - Low Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.00000.0000-1817722803.65211.18006322.555971106.92 2025-08-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Base Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000010.4280477931382.9965594672847.170516265.539663758.44 2025-04-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000015.4650360752919.7230899193759.919516470.8213019511.27 2023-12-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - Low Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000000.2320608823938.440016576815.71001.60009929.338954383.39 2021-09-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - High Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.000000010.7107129406273.6762661742140.73440.82009603.558652723.86 2019-06-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Sensitivity - Low Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000005.0574102340191.4238409882671.40331.1700 2016-09-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Sensitivity - High Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000001.120240536160.260071881359.3600 2017-06-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Sensitivity - Low Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000003.599323090929.9208238597079.7968 2020-06-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Base Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.000000011.6121102900462.9777717019037.02166339.606214845.81 2021-12-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - Low Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000000.00000.0000-649894105.75951.28006758.388832184.97 2024-08-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Base Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000009.9609298725408.2716538800211.673112351.1910101485.71 2025-02-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000015.1199380990288.3700-879203101.334916709.3113049221.54 2024-05-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000006.1806607034447.1427327635529.780714558.5514632831.97 2021-03-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Base Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.000000010.7788175055336.2406816582410.26748201.1310565948.88 2020-03-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Sensitivity - High Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.000000010.8647104532272.0481699115448.36680.81005516.277135118.69 2024-11-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - High Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000013.3468275539725.4364957988757.121712820.7313842243.01 2019-12-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Base Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000007.859883388639.5200500012854.52825916.357029964.61 2022-06-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - High Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000003.9527560489441.5174236800476.61320.77009565.559327951.94 2022-12-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - High Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.0000542045436.5164-277448570.41580.62009565.5510798093.19 2023-06-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - High Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.000000011.0583403113323.0000647112594.10000.59009136.558460190.55 2022-10-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - Low Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000000.0000245140492.2299-502592558.80781.18006751.556000805.97 2025-08-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000011.7737476687503.3157852878890.133213036.3112395249.30 2025-04-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - Low Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000004.5334685953066.1688337152710.992411873.4412112628.48 2023-12-01 00:00:00.0000000Forecast 01/07/2025-30/09/2025Base Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000011.1220283762739.3000601873755.510013073.7910199816.74 2023-09-01 00:00:00.0000000Forecast 01/04/2024-31/03/2024Base Case2024-04-01 00:00:00.00000002024-03-31 00:00:00.00000004.7212509601275.5064274224605.24608615.556949426.19 2020-09-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Base Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.000000010.4939141260681.1578767613724.33406823.548415783.32 2016-09-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Base Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000001.9968174977.1114123995752.3000 2022-03-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - Low Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.0000435816323.9411-566352858.52351.42008218.6810379909.49 2020-06-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Sensitivity - Low Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.00000008.993887753044.2482546936624.24441.22005908.605723133.60 2021-12-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - Low Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000000.000060424508.5440-266972949.85091.28006758.385971915.60 2023-03-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - High Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000009.2191439952544.8631529268514.10650.78008790.058095473.57 2025-02-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000006.4234554507256.8774-373510912.233413580.0210440640.75 2024-05-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Base Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000010.0632732571976.6580704952895.370613521.5314131847.25 2021-03-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Base Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000008.9367158481660.4076661470603.28706759.138556109.57 2016-12-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Sensitivity - Low Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000000.531756813.241133418025.4844 2024-11-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000003.9720670328499.9851283574847.371515268.8915608694.51 2019-12-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Sensitivity - Low Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000007.1908134466677.3956571164940.01381.23005486.357071234.90 2022-06-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Base Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.0000496672224.0518-111942550.35828163.558067047.94 2015-12-01 00:00:00.0000000Forecast 01/07/2016-30/09/2016Base Case2016-07-01 00:00:00.00000002016-09-30 00:00:00.00000001.122817346008.337285354306.1100 2023-06-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Base Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000006.5185475813103.1000470602393.00009030.119808540.22 2020-12-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Base Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.000000010.5069137957465.9692768682757.46166773.475704072.99 2025-08-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000012.1725181573262.3921696369642.361211272.519164333.78 2025-04-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - Low Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000004.9404866254820.5731366109284.293315489.5714856596.17 2023-12-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Base Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000006.1940476831596.9800434005621.34008867.8510584791.09 2021-09-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Base Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000008.7972140694610.3694543392521.27258231.557801609.76 2019-06-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Sensitivity - High Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000006.7805121060618.1581549534956.74200.8600 2016-09-01 00:00:00.0000000Forecast 01/04/2017-30/06/2017Sensitivity - Low Case2017-04-01 00:00:00.00000002017-06-30 00:00:00.00000000.487930249877.020031309702.3400 2022-03-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - Low Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.00000.0000-1273269383.71961.42007272.557843007.23 2020-06-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Base Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.000000010.849195891849.5884659603865.17956768.236464417.88 2021-12-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Base Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000004.7669201028749.4185297139045.74218200.387999311.72 2023-03-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - High Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000003.5777481203704.6566255924485.88210.78007418.057875443.36 2025-02-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - High Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000013.7441695379192.2489-1018817076.262223002.6622349480.72 2024-05-01 00:00:00.0000000Two Year Forecast 01/04/2025 - 30/06/2025Sensitivity - High Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.000000014.9228328955727.0794815708231.833312716.7213165029.74 2021-03-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Sensitivity - Low Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.00000008.8299195332587.9862650280742.47101.15006758.498262778.72 2017-09-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Base Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000004.411630802955.5200284492615.9000 2024-11-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000010.4722518383504.9267747640056.358816293.3216555850.24 2018-03-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Sensitivity - High Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000006.362063357926.7300414847534.80000.8700 2022-06-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - Low Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000250900656.5135-1060653268.84781.31008193.5510036960.65 2015-12-01 00:00:00.0000000Forecast 01/07/2016-30/09/2016Sensitivity - Low Case2016-07-01 00:00:00.00000002016-09-30 00:00:00.00000000.002043456.2299148922.1999 2023-06-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Base Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000007.1317514055620.0000412269659.50008615.557612734.20 2020-12-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Sensitivity - High Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.000000010.3198106273611.5968629884023.70880.80006859.568836106.79 2025-08-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - Low Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.00000006.4603557335681.3335368409698.300514485.918899407.44 2025-04-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000011.6507383905213.7805677416266.058913194.9710404565.01 2023-12-01 00:00:00.0000000Forecast 01/07/2025-30/09/2025Sensitivity - Low Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.00000001.8350447968978.680099284698.50001.600012973.8110012249.13 2023-09-01 00:00:00.0000000Forecast 01/04/2025-30/06/2025Base Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000007.0379429530215.9170397217438.61969788.307630582.02 2019-06-01 00:00:00.0000000Forecast 01/04/2020-30/06/2020Sensitivity - High Case2020-04-01 00:00:00.00000002020-06-30 00:00:00.00000008.247983358492.0945538964692.91250.8600 2018-09-01 00:00:00.0000000Forecast 01/10/2019-31/12/2019Sensitivity - Low Case2019-10-01 00:00:00.00000002019-12-31 00:00:00.00000004.406277919403.4088348479478.90051.1500 2022-03-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - Low Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.0000258735574.9422-417006602.09001.42008163.187640625.06 2020-06-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Sensitivity - Low Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000008.3879129100955.7748632443991.79051.22005508.607181952.30 2021-12-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - High Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000007.4228305863580.3535554921193.47270.79009572.3812152413.71 2023-03-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - Low Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000001.5270585896991.808887662787.93711.29008760.056016754.01 2025-02-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000010.1335655579058.8815737906968.780815125.2314336952.69 2024-05-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000017.8884345678058.1377948264789.246915798.0916366204.87 2021-03-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - High Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.000000011.1745109448474.6554681162616.55830.88008171.137629483.52 2016-12-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Sensitivity - High Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000003.583438525350.4260269172066.4282 2024-11-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - High Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000012.8900314494832.2149944572607.070413336.6913753346.87 2019-12-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Sensitivity - High Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000009.0342138147956.0360717583896.86420.82005516.357093393.49 2022-06-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - Low Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.0000280578945.4190-517603347.85671.31008163.558072456.25 2022-12-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - Low Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000000.000047028090.0162-1302884421.49761.65009565.557317985.71 2023-06-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Base Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000003.1842548726303.5000235873956.00008167.557536901.75 2020-12-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Base Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.000000010.2537170180613.6784787410024.88576823.228288212.54 2025-08-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Sensitivity - Low Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.00000006.4570522694014.8503365437370.676715393.209212095.54 2025-04-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000010.5304629922690.5056766778836.229414993.2414318748.20 2023-12-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - Low Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.0000486211687.3700-210988345.88001.60008867.858708542.57 2021-09-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - Low Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000006.4710167394793.4840404365163.49641.23008206.057888203.04 2019-06-01 00:00:00.0000000Forecast 01/01/2020-31/03/2020Base Case2020-01-01 00:00:00.00000002020-03-31 00:00:00.00000005.9323118321481.0950480985028.9166 2016-09-01 00:00:00.0000000Forecast 01/07/2017-30/09/2017Sensitivity - Low Case2017-07-01 00:00:00.00000002017-09-30 00:00:00.00000001.09210.000067818392.0300 2022-03-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Base Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000000.0000360431186.2141-632564736.70676322.558010403.45 2020-06-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Sensitivity - High Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.000000010.1270135630925.5654763575077.79670.82005908.607208741.42 2021-12-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - High Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000008.0765179402665.3315496622093.24160.79009124.388676611.17 2024-08-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - Low Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.00000000.0000821555738.0542-43989389.957112773.0013426665.41 2025-02-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000004.2595897196062.3509-310170402.019114775.6913941542.78 2024-05-01 00:00:00.0000000Two Year Forecast 01/01/2025 - 31/03/2025Sensitivity - High Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.000000013.5682357878912.1090969168284.523511082.2711994859.80 2021-03-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Sensitivity - High Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.000000011.1768175365508.1067823116672.85800.88006758.498264606.33 2017-09-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Sensitivity - High Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000004.497435671936.1200297995598.0000 2022-12-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - Low Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.00000.0000-3277452396.18451.65009565.5510174483.39 2021-06-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Sensitivity - High Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000009.9219139900992.1612627761952.06850.83008170.497645703.68 2023-09-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Base Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000006.0117534784820.6616434470950.92618999.059965149.60 2022-03-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Base Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000000.0000227930169.8462-572665578.99417734.557883214.98 2026-02-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Base Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.000000011.0525305058938.5726633524433.99400.0016964.948379336.680.0000 2023-03-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - High Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000006.0631535722128.4433352018769.72280.78008790.058153561.39 2025-05-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - Low Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.00000005.9735644676875.3728340562696.852616058.2810718559.60 2016-12-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Sensitivity - High Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000003.568540370141.3981279893761.7959 2022-12-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Base Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.00000.0000-1775461000.49048193.557790721.63 2022-10-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - Low Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.0000144648097.7189-843136249.78561.18006322.555847520.86 2021-09-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Base Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000005.8225157422928.6443363777320.89487708.497235988.55 2017-06-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Base Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000004.592331328865.8365294217175.8720 2026-02-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Sensitivity - High Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.000000013.6524286268336.3331782551520.64740.0021067.5710916930.070.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/04/2025 - 30/06/2025Sensitivity - Low Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000002.8322322659182.4084154927359.336311946.509636982.99 2025-05-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000007.2693362071118.8609416207718.929812177.449916696.36 2020-03-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Base Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.000000010.0871103376059.9668649029123.84135486.277147348.34 2015-12-01 00:00:00.0000000Forecast 01/07/2016-30/09/2016Sensitivity - High Case2016-07-01 00:00:00.00000002016-09-30 00:00:00.00000001.186916550694.204890224899.9134 2022-10-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - High Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.00000.0000-1572699092.03610.76008163.559600171.93 2021-09-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Base Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000008.4784154538565.3020530013802.45478231.557918022.78 2022-03-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - High Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.000000011.6809241401715.3866703347315.23640.40009117.188482874.21 2026-02-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Sensitivity - Low Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.00000009.0324383799835.8011448354432.646069378658.5514990.447472237.07891407.3613 2024-08-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000017.5179340089245.5447927177890.726117584.0813620281.46 2025-05-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000011.2682296736266.8047645167921.558112585.8310186534.36 2020-03-01 00:00:00.0000000Forecast 01/04/2021-30/06/2021Sensitivity - High Case2021-04-01 00:00:00.00000002021-06-30 00:00:00.00000009.8097135459898.8388771810471.38290.81006346.076208408.52 2022-12-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Base Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.000019308412.4155-835890526.97669117.556694387.45 2021-06-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - Low Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000007.7954120719626.4624490044169.09801.21007220.496870974.39 2021-09-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - Low Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000002.9122299203374.5701225675350.78831.23007708.499788079.81 2022-03-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Base Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.9012710351492.011865939544.83678193.1810400994.67 2026-02-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Base Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000011.9253434933455.4513868550251.41260.0012156.9111587734.270.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/10/2025 - 31/12/2025Sensitivity - High Case2025-10-01 00:00:00.00000002025-12-31 00:00:00.000000013.9028484960564.4757956230514.844514959.4315882188.87 2025-05-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - High Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000013.6061693674693.61521002238261.714723358.4520148264.71 2020-03-01 00:00:00.0000000Forecast 01/10/2020-31/12/2020Sensitivity - Low Case2020-10-01 00:00:00.00000002020-12-31 00:00:00.00000008.497396481428.5194546777093.14071.25005486.277154837.81 2022-12-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - High Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.000015938524.5921-639616254.42180.62008193.557805864.85 2022-10-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Base Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.00000.0000-1800265305.94877734.557244328.87 2023-09-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - Low Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000000.00000.0000-187440845.24861.31008153.558166776.82 2017-06-01 00:00:00.0000000Forecast 01/07/2018-30/09/2018Sensitivity - Low Case2018-07-01 00:00:00.00000002018-09-30 00:00:00.00000003.742825417706.5250239791329.7531 2026-02-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - High Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000014.9906462151677.15651091803593.62110.0017257.9115521105.670.0000 2023-03-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Base Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000005.0411478381117.5948362942622.93028036.117513378.98 2025-05-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - High Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000014.3754253221561.8835823071824.103713629.7310933791.16 2017-09-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Base Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000004.021127831345.9500266437694.3000 2015-12-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Sensitivity - Low Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000000.0086373353.1056674978.0565 2020-12-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Sensitivity - High Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.000000011.4635168972897.3898879782863.36770.80006823.228285387.34 2023-09-01 00:00:00.0000000Forecast 01/04/2024-31/03/2024Sensitivity - Low Case2024-04-01 00:00:00.00000002024-03-31 00:00:00.00000000.496360160938.840228841211.21481.31007705.555292317.09 2022-03-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Base Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.6411488257032.394839199980.34928163.187813067.91 2026-02-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - Low Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000008.2597523524630.9456601577975.35250.0011148.9610797902.860.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000012.9906425186213.0970679336274.775915173.8811995848.61 2025-05-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Base Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000010.3783701241501.0412764477128.064916128.6015217933.69 2020-03-01 00:00:00.0000000Forecast 01/01/2021-31/03/2021Sensitivity - Low Case2021-01-01 00:00:00.00000002021-03-31 00:00:00.00000008.7589108664153.2428668488164.58701.25005516.277077770.96 2022-12-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Base Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000000.0000558606163.7955-281118413.47379565.556917173.32 2017-03-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Sensitivity - High Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000003.31512858930.6904256475463.2154 2021-09-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Sensitivity - Low Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000006.9398163680783.6757428759929.95271.23008206.057801729.30 2017-06-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Sensitivity - Low Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000002.107411085277.1176170040944.5489 2026-02-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Base Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000013.8515349921087.8030629245509.2519169617185.5116076.867911752.051773125.4340 2024-08-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Sensitivity - Low Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.00000004.8104592045128.3296254601811.372914526.5011866847.50 2025-05-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000013.9018602324112.38501006744632.882917448.5017434919.97 2016-12-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Sensitivity - High Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000001.41494792078.737688933547.1620 2015-12-01 00:00:00.0000000Forecast 01/10/2016-31/12/2016Sensitivity - High Case2016-10-01 00:00:00.00000002016-12-31 00:00:00.00000000.83622790908.448765412234.5975 2021-06-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Sensitivity - Low Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000007.2597143775448.3938459322881.22271.21007220.496777459.01 2023-09-01 00:00:00.0000000Forecast 01/10/2024-31/12/2024Sensitivity - High Case2024-10-01 00:00:00.00000002024-12-31 00:00:00.00000005.4832685723575.4019388794884.84980.77009565.5511599636.42 2022-03-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Base Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000001.5525420973046.542993437311.57768163.187680220.42 2026-02-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - High Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000016.9140360632062.2026781035942.1988194452880.9119952.0710636322.481773125.4025 2023-03-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Base Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000003.6149438063788.0361209831375.12306781.555404497.34 2025-05-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000014.5001335803769.6533828703962.166915726.1312309435.56 2017-09-01 00:00:00.0000000Forecast 01/10/2018-31/12/2018Base Case2018-10-01 00:00:00.00000002018-12-31 00:00:00.00000004.823554058439.7900374085775.2000 2022-12-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Sensitivity - Low Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000000.00000.0000-3701506101.69731.65008163.557784521.76 2021-06-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - High Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.000000011.9856130586931.8106750057635.72990.83009155.558661318.13 2023-09-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Sensitivity - High Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.000000010.0412394955829.7799577046346.73160.77009565.558344491.11 2022-03-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - High Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.000000011.0699282223128.0909676631509.78480.40009087.188573140.03 2026-02-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - Low Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.00000009.2403389090041.0769464294063.823768624542.6913821.567252731.00881718.1509 2024-08-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000017.9317367282832.7204937727638.356817665.6814400436.57 2025-05-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - High Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.000000013.0422345253912.1282965403801.986612668.3313207450.29 2021-06-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Base Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.000000010.8671136032887.3440680172082.22119155.558659059.13 2023-09-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Base Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000006.0433450109482.8752347146337.04878615.557182766.57 2026-02-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000012.4392292253299.7513888608231.80260.0011349.8111102094.780.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/07/2025 - 30/09/2025Sensitivity - High Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000014.7434259866934.8819797496815.921014463.7212037160.53 2025-05-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000011.4707344645820.9445655569195.681912979.1210146228.08 2020-12-01 00:00:00.0000000Forecast 01/10/2021-31/12/2021Sensitivity - Low Case2021-10-01 00:00:00.00000002021-12-31 00:00:00.00000008.8152179983889.5517676534465.28681.25006848.728319697.94 2021-09-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Base Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000005.3611176419406.3668338944506.58487708.497264608.46 2026-02-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000015.2288302466365.85461087883132.82040.0014774.6413916600.950.0000 2023-03-01 00:00:00.0000000Forecast 01/10/2023-31/12/2023Base Case2023-10-01 00:00:00.00000002023-12-31 00:00:00.00000002.0136416050323.0424144019238.06376322.555922261.76 2025-05-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - Low Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000005.6329877753075.4212414924103.820615199.9814846259.73 2022-10-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Sensitivity - High Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.0000295320673.6016-493293274.09850.76009087.558460959.31 2023-09-01 00:00:00.0000000Forecast 01/04/2024-31/03/2024Sensitivity - High Case2024-04-01 00:00:00.00000002024-03-31 00:00:00.00000007.0439486414585.2396409362705.23980.77009565.558372901.46 2026-02-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000008.7380352715406.5505624207521.19040.0011091.9610408229.970.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/04/2025 - 30/06/2025Base Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.00000009.7166242701318.9069531525737.946511852.499619878.82 2025-05-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Base Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.00000009.6337539263014.6543549241218.966017029.1011422486.92 2021-06-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Base Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000008.5711224058418.8858648031777.73408200.4910510096.62 2021-09-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - High Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000007.6350150364659.8166477134366.70310.82008170.497634687.68 2026-02-01 00:00:00.0000000Two Year Forecast 01/10/2027 - 31/12/2027Base Case2027-10-01 00:00:00.00000002027-12-31 00:00:00.000000017.4129528908359.0855860997176.3578373362605.2517946.7811902203.044211172.9059 2024-08-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000005.0122640464330.0660262110754.424015187.0912030345.01 2025-05-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000007.4061437953886.2609423269871.310212660.189977619.99 2017-03-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Sensitivity - High Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000003.717829341039.2004299910275.7614 2021-09-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Sensitivity - Low Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000003.4404165701651.3617217611492.14631.23006758.496417221.85 2026-02-01 00:00:00.0000000Two Year Forecast 01/10/2027 - 31/12/2027Sensitivity - High Case2027-10-01 00:00:00.00000002027-12-31 00:00:00.000000022.3567530018260.02171145749346.7061439061097.5621667.3715712941.014211172.8309 2024-08-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Base Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000008.1236663848641.2035569794611.331413630.5413961635.00 2025-05-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000005.8177800298061.0572421308972.476514332.8013830364.49 2022-10-01 00:00:00.0000000Forecast 01/04/2024-30/06/2024Base Case2024-04-01 00:00:00.00000002024-06-30 00:00:00.00000000.00000.0000-970390758.28318688.558091283.83 2023-09-01 00:00:00.0000000Forecast 01/01/2025-31/03/2025Sensitivity - Low Case2025-01-01 00:00:00.00000002025-03-31 00:00:00.00000002.060374296387.0328148906817.41901.31008929.058045498.50 2026-02-01 00:00:00.0000000Two Year Forecast 01/10/2027 - 31/12/2027Sensitivity - Low Case2027-10-01 00:00:00.00000002027-12-31 00:00:00.000000011.7003610265942.3600683748165.7098145658279.2915343.1910372743.562117092.3652 2023-03-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - High Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000004.0812659414454.4035301779566.78130.78008790.058223305.31 2025-05-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Base Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000009.8007384971985.2562725460874.089811835.3712196371.26 2020-12-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Base Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000009.3965108131273.2769573752699.42946849.368815283.91 2023-09-01 00:00:00.0000000Forecast 01/07/2025-30/09/2025Sensitivity - High Case2025-07-01 00:00:00.00000002025-09-30 00:00:00.000000013.3757265049409.4344745613869.09790.77009788.308871661.50 2026-02-01 00:00:00.0000000Two Year Forecast 01/01/2028 - 31/03/2028Base Case2028-01-01 00:00:00.00000002028-03-31 00:00:00.000000011.0746645040858.2958815395764.46990.0020242.0613000294.260.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/04/2025 - 30/06/2025Sensitivity - High Case2025-04-01 00:00:00.00000002025-06-30 00:00:00.000000014.3689224797574.3145786018574.946614352.6211115105.13 2025-05-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000010.7679611566768.4227779792134.168314686.5314053937.99 2017-03-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Base Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000003.265644259702.2196263432036.3772 2021-09-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - High Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.000000010.2309155665863.6641639316268.35420.82009155.558686858.18 2026-02-01 00:00:00.0000000Two Year Forecast 01/01/2028 - 31/03/2028Sensitivity - High Case2028-01-01 00:00:00.00000002028-03-31 00:00:00.000000015.6157654483160.32741149745629.82430.0024501.6817459525.830.0000 2024-08-01 00:00:00.0000000Two Year Forecast 01/04/2026 - 30/06/2026Base Case2026-04-01 00:00:00.00000002026-06-30 00:00:00.000000012.3992413819888.2724656256851.661614626.4911851888.32 2025-05-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - Low Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000005.4766465973183.0959405382658.397411086.9012083834.25 2021-06-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Sensitivity - High Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.000000010.6117186651844.8992822894927.56540.83008225.9910368653.92 2021-09-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Base Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000005.5836268286248.6927432329521.48428225.999862688.83 2026-02-01 00:00:00.0000000Two Year Forecast 01/01/2028 - 31/03/2028Sensitivity - Low Case2028-01-01 00:00:00.00000002028-03-31 00:00:00.00000009.9767783240138.2398590483989.9098144075037.1316065.4911285588.922094080.4917 2024-08-01 00:00:00.0000000Two Year Forecast 01/01/2026 - 31/03/2026Sensitivity - Low Case2026-01-01 00:00:00.00000002026-03-31 00:00:00.00000000.0000927801801.0080-33327930.610413659.5413963821.44 2025-05-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - High Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000014.0610527378341.1112801655430.336723158.5215828321.91 2022-10-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Base Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000347957229.2873-1616830967.73187734.559029931.24 2025-11-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Sensitivity - High Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.000000012.4743361037687.6429722053988.77390.0024984.2912730756.410.0000 2017-03-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Base Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000004.149827464832.4993274648245.2039 2025-11-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Base Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000010.4054175727780.0841603533976.91110.0011871.878254180.190.0000 2017-03-01 00:00:00.0000000Forecast 01/04/2018-30/06/2018Sensitivity - Low Case2018-04-01 00:00:00.00000002018-06-30 00:00:00.00000002.027311441081.6343163538363.1178 2025-11-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Sensitivity - Low Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.00000006.5434515584475.7513313659698.934965094630.0318396.549133981.71891407.3613 2017-03-01 00:00:00.0000000Forecast 01/01/2018-31/03/2018Sensitivity - Low Case2018-01-01 00:00:00.00000002018-03-31 00:00:00.00000001.13730.000087991101.2495 2025-11-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Base Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000011.2239404440290.2173799788828.81250.0012742.2212349074.160.0000 2022-10-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - Low Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000179234076.0938-1671619328.22921.18006322.557318927.42 2025-11-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Base Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000010.7799516294754.5107781903019.14250.0013624.3213024741.680.0000 2021-06-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Base Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.00000009.2402124162763.7577580650863.87158170.497607505.57 2025-11-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - High Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.000000013.4547168367603.3137780396897.22090.0014192.299660631.980.0000 2017-03-01 00:00:00.0000000Forecast 01/10/2017-31/12/2017Sensitivity - Low Case2017-10-01 00:00:00.00000002017-12-31 00:00:00.00000003.506826725237.8296232091153.8661 2025-11-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - High Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.000000014.6033372097295.73971040596973.10620.0016163.7914304678.950.0000 2021-06-01 00:00:00.0000000Forecast 01/04/2022-30/06/2022Base Case2022-04-01 00:00:00.00000002022-06-30 00:00:00.00000008.7486146278454.1053553609143.73658170.497649419.12 2025-11-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - Low Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.00000006.6220652912363.1779480318064.31060.0013278.7212206885.080.0000 2022-10-01 00:00:00.0000000Forecast 01/07/2024-30/09/2024Base Case2024-07-01 00:00:00.00000002024-09-30 00:00:00.00000000.0000394541040.0211-516000318.24919565.558393469.53 2025-11-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - High Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000015.7073401567878.9036723044307.1150191137894.0624162.7212388674.181773125.4825 2022-10-01 00:00:00.0000000Forecast 01/01/2024-31/03/2024Sensitivity - High Case2024-01-01 00:00:00.00000002024-03-31 00:00:00.00000000.0000622500132.4281-970944848.36170.76009087.559596974.03 2025-11-01 00:00:00.0000000Two Year Forecast 01/07/2027 - 30/09/2027Base Case2027-07-01 00:00:00.00000002027-09-30 00:00:00.00000009.3387416247612.4354540556078.09550.0021041.2510717979.520.0000 2021-06-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Sensitivity - High Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000007.7653203021418.0255605743751.71010.83006758.498468479.49 2025-11-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Sensitivity - Low Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.00000006.8770490744413.4223335861214.231764387079.7117483.318654150.89881718.1509 2021-06-01 00:00:00.0000000Forecast 01/07/2022-30/09/2022Sensitivity - High Case2022-07-01 00:00:00.00000002022-09-30 00:00:00.000000010.3722116276491.7465652026273.39540.83008170.497610917.73 2025-11-01 00:00:00.0000000Two Year Forecast 01/10/2027 - 31/12/2027Sensitivity - Low Case2027-10-01 00:00:00.00000002027-12-31 00:00:00.00000007.2431907659097.5439387078898.2428126122437.7220166.5413593422.822117142.8299 2021-06-01 00:00:00.0000000Forecast 01/01/2023-31/03/2023Base Case2023-01-01 00:00:00.00000002023-03-31 00:00:00.00000009.2272197430256.0865714946001.49108225.9910402254.35 2025-11-01 00:00:00.0000000Two Year Forecast 01/01/2027 - 31/03/2027Sensitivity - High Case2027-01-01 00:00:00.00000002027-03-31 00:00:00.000000014.3465497012244.84111040604687.52660.0018282.8916493695.970.0000 2021-06-01 00:00:00.0000000Forecast 01/10/2022-31/12/2022Sensitivity - Low Case2022-10-01 00:00:00.00000002022-12-31 00:00:00.00000006.5173261774628.2565492671663.73231.21008170.4910507501.69 2025-11-01 00:00:00.0000000Two Year Forecast 01/10/2027 - 31/12/2027Sensitivity - High Case2027-10-01 00:00:00.00000002027-12-31 00:00:00.000000020.6671652452137.55671043623109.0502420714940.9725848.2919017124.774211173.0210 2021-06-01 00:00:00.0000000Forecast 01/01/2022-31/03/2022Base Case2022-01-01 00:00:00.00000002022-03-31 00:00:00.00000006.2569233196292.7939487711903.60536758.498495300.21 2025-11-01 00:00:00.0000000Two Year Forecast 01/04/2027 - 30/06/2027Base Case2027-04-01 00:00:00.00000002027-06-30 00:00:00.000000012.1813408769618.2298544797849.1405164164828.8418291.979471411.961773125.4191 2020-12-01 00:00:00.0000000Forecast 01/07/2021-30/09/2021Sensitivity - Low Case2021-07-01 00:00:00.00000002021-09-30 00:00:00.00000009.0981146651134.1279665183961.62861.25006767.915682151.41 2025-11-01 00:00:00.0000000Two Year Forecast 01/07/2026 - 30/09/2026Sensitivity - Low Case2026-07-01 00:00:00.00000002026-09-30 00:00:00.00000007.2794214026534.3982422216534.94080.0011323.977373899.430.0000 2022-10-01 00:00:00.0000000Forecast 01/04/2023-30/06/2023Sensitivity - High Case2023-04-01 00:00:00.00000002023-06-30 00:00:00.00000000.000012742931.0340-1192354474.47110.76008163.557650208.17 2025-11-01 00:00:00.0000000Two Year Forecast 01/10/2027 - 31/12/2027Base Case2027-10-01 00:00:00.00000002027-12-31 00:00:00.000000014.1890755271885.1159658931251.8390346411089.3222281.9915923352.564211172.8705 2022-10-01 00:00:00.0000000Forecast 01/07/2023-30/09/2023Base Case2023-07-01 00:00:00.00000002023-09-30 00:00:00.00000000.00000.0000-1086868241.77757734.557110062.16 2025-11-01 00:00:00.0000000Two Year Forecast 01/10/2026 - 31/12/2026Sensitivity - Low Case2026-10-01 00:00:00.00000002026-12-31 00:00:00.00000007.2045495305550.7131513378010.22930.0011970.0211243644.070.0000