43
ATTACHMENT 4: FLOOR CALCULATIONS
2019 IAU Segment Description
Dry Creek – Parkeston 5,964,297 3,863,965 9,828,262 94,399,303 4% 20,887,813 5,835,124
Dry Creek – Pelican Point 489,602 75,375 564,977 294,290 26% 44,571 26,540
Dry Creek – Spencer St (Melbourne) 9,007,078 4,724,069 13,731,147 32,102,455 15% 6,845,972 2,814,952
Crystal Brook – Parkes 4,708,240 3,122,044 7,830,284 31,467,476 10% 6,641,150 2,397,805
Cootamundra - Parkes 1,193,159 744,787 1,937,946 4,277,085 17% 907,907 378,499
Melbourne (Tottenham) – Macarthur 14,630,469 9,251,390 23,881,859 56,277,136 16% 12,166,709 8,242,088
Moss Vale – Unanderra 1,133,376 264,157 1,397,533 2,530,591 10% 153,344 83,855
Newcastle –Acacia Ridge 10,194,113 7,307,229 17,501,343 43,658,662 17% 6,373,481 4,503,501
Port Augusta – Whyalla 63,126 110,482 173,607 919,813 12% 129,647 70,566
Southern Sydney Freight Line incl Sefton Park Junction – Flemington South 1,063,593 732,737 1,796,330 5,432,062 13% 631,626 258,272
Metropolitan Freight Network Chullora Junction – Port Botany 1,975,966 342,016 2,317,983 5,743,072 6% 509,619 317,672
50,423,019 30,538,251 80,961,270 277,101,945 11% 55,291,838 24,928,875 33,252,663 19,722,507 29,708,650 32,358,386 196,003,476
2020 IAU Segment Description
Dry Creek – Parkeston 6,663,472 4,709,898 11,373,369 98,059,735 5% 21,678,107 5,842,834
Dry Creek – Pelican Point 355,490 40,303 395,793 368,573 11% 53,874 30,018
Dry Creek – Spencer St (Melbourne) 9,311,512 4,933,435 14,244,947 36,053,017 14% 7,679,312 3,117,287
Crystal Brook – Parkes 4,872,972 4,533,808 9,406,780 34,744,894 13% 7,294,338 2,535,985
Cootamundra - Parkes 1,287,931 734,903 2,022,835 4,338,406 17% 912,047 404,764
Melbourne (Tottenham) – Macarthur 17,898,465 11,001,700 28,900,164 54,302,103 20% 11,482,279 7,868,681
Moss Vale – Unanderra 1,113,563 713,164 1,826,727 1,816,703 39% 125,028 56,512
Newcastle –Acacia Ridge 11,136,757 9,358,760 20,495,517 39,727,838 24% 5,430,498 3,906,049
Port Augusta – Whyalla 209,721 60,905 270,626 986,919 6% 139,337 71,052
Southern Sydney Freight Line incl Sefton Park Junction – Flemington South 803,623 121,843 925,466 5,333,876 2% 587,008 246,384
Metropolitan Freight Network Chullora Junction – Port Botany 2,051,617 539,201 2,590,818 5,507,559 10% 476,579 305,537
55,705,122 36,747,920 92,453,042 281,239,623 13% 55,858,407 24,385,102 39,501,509 19,250,448 30,180,548 32,696,964 214,082,511
2021 IAU Segment Description
Dry Creek – Parkeston 6,501,828 5,227,256 11,729,084 104,569,203 5% 23,271,863 6,030,290
Dry Creek – Pelican Point 359,770 117,887 477,657 566,431 21% 85,785 40,247
Dry Creek – Spencer St (Melbourne) 9,700,200 5,496,650 15,196,850 35,189,440 16% 7,626,034 2,850,405
Crystal Brook – Parkes 5,460,714 3,191,793 8,652,507 28,607,198 11% 5,967,357 2,058,087
Cootamundra - Parkes 1,701,355 892,203 2,593,558 4,853,245 18% 1,024,689 440,321
Melbourne (Tottenham) – Macarthur 22,296,204 13,844,737 36,140,941 58,579,947 24% 12,700,205 7,876,891
Moss Vale – Unanderra 1,160,106 416,671 1,576,777 3,243,354 13% 316,020 144,853
Newcastle –Acacia Ridge 11,233,634 9,210,590 20,444,223 40,249,201 23% 5,547,060 3,750,614
Port Augusta – Whyalla 147,698 168,035 315,733 1,340,249 13% 188,866 78,621
Southern Sydney Freight Line incl Sefton Park Junction – Flemington South 1,021,998 288,150 1,310,149 5,495,442 5% 618,560 249,381
Metropolitan Freight Network Chullora Junction – Port Botany 2,336,663 248,082 2,584,746 6,036,520 4% 534,458 315,323
61,920,171 39,102,053 101,022,224 288,730,231 14% 57,880,898 23,835,032 37,103,523 18,562,328 32,410,269 33,950,739 223,049,083