- Before
- Owns the 2027–2029 plan: 214 requests, one envelope, a board paper on Oct 29 and the rate filing on Dec 1. “I can rank them. What I can't do is show the regulator why number 58 is below the line and number 57 is above it.”
- Now
- Moves one budget line and sees which projects make the cut, the risk left on the network and the bill impact, with every project's risk traced to its records.
One capital plan, from 214 requests to a signed recommendation
Lumina Utilities runs an electricity and water network. Its 2027–2029 plan has 214 candidate projects asking for $2,310.0M against a $1.2B board envelope; the board paper is due Oct 29 and the rate filing Dec 1. On Tuesday Oct 13 the CFO asks what $1.0B would give up. Here is what happens next, screen by screen, in the working solution.
- 01Tuesday morning
The plan opens on the efficient frontier
Hana Okoye · Head of Capital PlanningEvery project is a bead on one curve: risk removed a year against cumulative capital, in order of risk removed per dollar. At the $1.2B budget line, 61 of 214 projects are funded for $1,190.0M and remove $412.0M a year of monetised risk; $10.0M is held as contingency and the household bill rises $3.40 a month. The six must-fund projects, $186M, sit hatched at the start. The FY2026 method, ranked by age, sits well below the curve at $296.4M.
On the frontier: “+$115.6M a year more risk removed than the FY2026 method for the same $1.2B (+39%).”
- 02The run
214 cases read, valued and ranked under 7 constraints
Business case reader, Risk valuer and Portfolio optimiserThe run log shows each step. The Business case reader read 214 cases in 4.1 minutes and put every cost in 2027 dollars. The Risk valuer valued every project from 486,200 assets, 11,842 failure records and value framework v3. The Portfolio optimiser funded the six must-fund projects first, then ranked the rest within the mains crews' 42 km a year, two cable jointing teams, a 30% water floor and four dependencies.
Portfolio optimiser: “Ranked 214 projects under 7 constraints · 0.6 s” — it never drops a must-fund project and never breaks a dependency.
- 03Before ranking
22 business cases corrected, every original kept
Business case readerThe Case corrected filter lists the 22 cases the reader fixed: costs priced in 2024 dollars and escalated, benefits counted twice and removed, missing contingency with 10% added, scope that overlaps another candidate. Each correction sits beside the engineer's original figure. The reader flags; it never rejects a case.
“Shows the original beside every correction”
- 04At the line
Harrow Bay: a risk value built from its own records
Risk valuerRank 60, the Harrow Bay 132 kV oil-filled cable replacement, $68.0M. Circuits HB-132-C1 and C2 were laid in 1971 and score health 28 and 31. The class curve gives 0.14 major failures a year; Lumina's own record of 3 oil leaks and 1 joint fault in 24 months raises it to 0.19. Times a $54.0M consequence — 38,400 customers off supply at $62.50 a customer-hour, oil into the Harrow estuary, repair, a reportable release, the public near the joint bays — that is $10.3M a year of risk, $0.4M after replacement: $9.8M removed.
Risk valuer: never invents a failure rate — it uses the class curve when an asset's history is thin, and says so.
- 05The evidence
Five records behind the number, and two fixes to the case
Risk valuer and Business case readerEach record is linked: oil leaks on Mar 4, 2025 (2,900 L), Nov 19, 2025 (3,600 L) and Jun 2, 2026 (4,700 L); a joint fault on Aug 14, 2025 that took circuit 1 out for 31 hours with 21,300 customers held on backfeed; a 2024 condition survey where sheath tests failed on 4 of 22 sections. The case was priced in 2024 dollars, so $6.3M of escalation is included, and an oil top-up saving counted twice is now counted once.
Valuer run: “$9.8M a year removed · before $10.3M · after $0.4M · every input cited”
- 06The CFO's question
Move the line to $1.0B and see what is given up
Hana Okoye · Head of Capital PlanningMarcus Feld asks what the $1.0B in the regulator staff's opening testimony would mean. Hana moves the budget line. Four projects drop: Westmere cast-iron main renewal phase 3 ($52.0M, $7.9M a year), Cobalt Ridge substation flood defence ($41.0M, $6.2M), the Harrow Bay cable ($68.0M, $9.8M) and the Marlow Vale reservoir outlet tower ($33.0M, $4.6M). 57 projects stay funded for $996.0M and remove $383.5M a year; the bill rise falls to $2.83 a month.
“−$194.0M capital · −$28.5M a year of risk removed (6.9%)”
- 07Below the line
Westmere: 61 bursts in five years
Sana Iqbal · Water Network PlanningThe Westmere cast-iron mains, laid in 1934 and 1936, have burst 61 times since 2021, and the count rises every year: 9, 10, 12, 14, 16. The fitted trend expects 12.2 bursts next year at $0.69M each, so renewing 14.2 km with PE pipe removes $7.9M of its $8.4M a year. The records include discoloured-water notice DWN-2026-018, with an action plan due March 2027. At $1.0B it drops below the line; it rejoins at $1.05B.
Asked to keep Westmere at $1.0B, the assistant proposes deferring Pinehurst depot fleet charging and Ashby Vale 11 kV switchgear: $999.5M, and $383.0M a year removed — $0.5M less.
- 08Side by side
Three envelopes, with the risk each one leaves
Scenario analystThe board plan at $1.2B removes $412.0M a year. The CFO test at $1.1B removes $397.6M and drops Harrow Bay and Marlow Vale. Staff testimony at $1.0B removes $383.5M and drops all four. Risk removed is broken out by family — customers and supply 233.2, 228.4 and 220.7 $M a year; water quality 19.0, 19.0 and 16.9 — with the bill impact under each.
Scenario analyst: “Compares; does not choose.”
- 096 seconds later
The justification, redrafted for $1.0B
Justification writerThe writer redrafts seven sections with nine sources. The new section names the four projects that drop, the $194.0M and the $28.5M a year of risk they carry, and why Harrow Bay matters most: three oil leaks and a joint fault in 24 months put its chance of a major failure at 19% a year. The bill section compares $2.83 a month with $3.40 for the board plan.
Owen Hale's review note: “Staff will ask what a lower envelope gives up. Keep the $1.0B section ready, with the Harrow Bay paragraph.”
- 10Signed · Oct 13, 10:12
Hana signs, with the meaning of her signature
Hana Okoye · Head of Capital PlanningHana makes the $1.0B scenario the recommendation and signs it with the justification drafted for the same envelope. The signature records its meaning — “I recommend this portfolio to the CFO and the board” — and what comes next: Marcus Feld approves the envelope, and Owen Hale files. The signing is recorded on the audit trail and Marcus is notified.
If the draft and the recommendation are for different envelopes, the solution asks her to redraft first and will not sign.