Implicit in your question, I think, is a set of assumptions about inputs and the workings of the modelling. I have on successive occasions given you and also Senator Hughes some indication of what work was done. I've also indicated that it was cabinet-in-confidence and commercially sensitive. I don't intend to have any deeper discussion about the content or the nature of the modelling.