A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
L |
M |
N |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Stepped
Revenue Profile |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
n Uses DpM, FStep, TStep |
|
|
|
Base |
6 months |
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
Example (a) |
|
|
|
Example (b) |
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
Using FStep |
|
|
|
Using TStep |
|
|
|
|
|
|
|
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
From |
Annual |
|
|
|
To |
Annual |
|
|
|
|
|
|
|
|
|
|
11 |
|
|
|
Dates |
Rates |
|
|
|
Dates |
Rates |
|
|
|
|
|
|
|
|
|
|
12 |
|
|
|
May 02 |
100 |
|
|
|
May 04 |
100 |
|
|
|
|
|
|
|
|
|
|
13 |
|
|
|
May 04 |
120 |
|
|
|
May 06 |
120 |
|
|
|
|
|
|
|
|
|
|
14 |
|
|
|
May 06 |
160 |
|
|
|
May 08 |
160 |
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
May 08 |
200 |
|
|
|
May 10 |
200 |
|
|
|
|
|
|
|
|
|
|
16 |
|
|
Finish Date |
May 10 |
|
|
|
Start Date |
May 02 |
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
|
Jan 02 |
|
17 |
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
20 |
|
Jul 02 |
|
50 |
|
|
|
|
50 |
|
|
|
|
|
|
|
|
|
|
|
21 |
|
Jan 03 |
|
50 |
|
|
|
|
50 |
|
|
|
|
|
|
|
|
|
|
|
22 |
|
Jul 03 |
|
50 |
|
|
|
|
50 |
|
|
|
|
|
|
|
|
|
|
|
23 |
|
Jan 04 |
|
53 |
|
|
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
24 |
|
Jul 04 |
|
60 |
|
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
25 |
|
Jan 05 |
|
60 |
|
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
26 |
|
Jul 05 |
|
60 |
|
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
27 |
|
Jan 06 |
|
67 |
|
|
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
28 |
|
Jul 06 |
|
80 |
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
29 |
|
Jan 07 |
|
80 |
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
30 |
|
Jul 07 |
|
80 |
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
31 |
|
Jan 08 |
|
87 |
|
|
|
|
87 |
|
|
|
|
|
|
|
|
|
|
|
32 |
|
Jul 08 |
|
100 |
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
33 |
|
Jan 09 |
|
100 |
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
34 |
|
Jul 09 |
|
100 |
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
35 |
|
Jan 10 |
|
67 |
|
|
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
36 |
|
Jul 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|