{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Contents","KeyAssumptionsPriceControl_FO","Opex_FO","Opex_Breakdown","Capex_FO input","Capex_FO_AC","ExpSummary_FO","RollForward_FO","PrevPerAdj_FO","RevenuePriceCap_FO","RevenueTariffBasket_FO","NotPres_FO","Finance&Tax_FO","Rev&RAV_FO","Indicators_FO","Outcomes","GSL","Dashboard - Pricing","Dashboard - Opex","Dashboard - Capex","Dashboard data","Determination_Lookup","General_BL"],"not_rendered":{"charts":33,"images":1,"macros":1,"external_links":1,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[6,8,6,9],[11,2,11,3],[9,2,9,3],[10,2,10,3],[15,2,15,3]]}
[80,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,"ESSENTIAL SERVICES COMMISSION"]
[null,null,null,"Water Price Review "]
[null,null,null,"Financial Model Template "]
[]
[]
[null,"Table of Contents",null,null,null,"Water Business:",null,{"$f":"+N24","v":"Gippsland Water"},{"$f":"+O24","v":"CGW"}]
[null,"Section & Sheet Titles",null,null,null,"Regulatory Period:",null,"2018-19 to 2022-23 (Fourth)",null,null,null,null,null,"[Decision]","[Month]","[Year]","[Version]"]
[null,null,null,null,null,"Model Name:",null,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"CGW_Price Review Template_Mar2017- v1.2"},null,null,null,null,null,"Draft","Mar",2017,"- v1.2"," << Select"]
[null,"a.",{"$f":"+KeyAssumptionsPriceControl_FO!B1","v":"Key Assumptions Price Control"},null,null,"Decision type:",null,{"$f":"+N9&\" Decision\"","v":"Draft Decision"},null,null,null,null,null,"Draft","Jan",2016," - v1"]
[null,"b.","Expenditure Detail - Removed as it contained confidential information",null,null,null,null,null,null,null,null,null,null,"Final","Feb",2017,"- v1.2"]
[null,"c.",{"$f":"Opex_FO!B1","v":"Operating Expenditure - Forecast"},null,null,"Model Key:",null,null,null,null,null,null,null,null,"Mar",2018," - v3"]
[null,"d.",{"$f":"Opex_Breakdown!B1","v":"Operating Expenditure - Breakdown"},null,null,null,null,null,null,null,null,null,null,null,"Apr",2019," - v3.1"]
[null,"e.",{"$f":"+'Capex_FO input'!B1","v":"Capital Expenditure - Forecast Input"},null,null,null,"BLUE",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"CGW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020," - v4"]
[null,"f.",{"$f":"Capex_FO_AC!B1","v":"Capital Expenditure - Asset Category Breakdown"},null,null,null,null,null,null,null,null,null,null,null,"Jun",2021," - v4.1"]
[null,"g.",{"$f":"ExpSummary_FO!B1","v":"Expenditure Summary"},null,null,null,"YELLOW","NOTES / INSTRUCTIONS",null,null,null,null,null,null,"Jul",null," - v5"]
[null,"h.",{"$f":"RollForward_FO!B1","v":"Rolled forward regulatory asset base (RAB)"},null,null,null,null,null,null,null,null,null,null,null,"Aug",null," - v5.1"]
[null,"i.",{"$f":"PrevPerAdj_FO!B1","v":"Previous period adjustments"},null,null,null,"GREY","MODEL PARAMETERS / ASSUMPTIONS",null,null,null,null,null,null,"Sep",null," - v6"]
[null,"j.",{"$f":"RevenuePriceCap_FO!C1","v":"Revenue forecast (price caps)"},null,null,null,null,null,null,null,null,null,null,null,"Oct",null," - v6.1"]
[null,"k.","Revenue forecast (tariff basket)",null,null,null,"WHITE","FORMULA / HARDCODED VALUES",null,null,null,null,null,null,"Nov",null," - v7"]
[null,"l.",{"$f":"NotPres_FO!B1","v":"Non Prescribed Services"},null,null,null,null,null,null,null,null,null,null,null,"Dec",null," - v7.1"]
[null,"m.",{"$f":"'Finance&Tax_FO'!B1","v":"Cash, debt and tax assumptions"},null,null,null,"ORANGE","FORMULA DIFFERENT TO ADJACENT CELL"]
[null,"n.",{"$f":"'Rev&RAV_FO'!B1","v":"Revenue requirement detail"},null,null,null,null,null,null,null,null,null,null,"[Business]"]
[null,"o.",{"$f":"Indicators_FO!B1","v":"Financial indicators"},null,null,null,"GREEN","DATA FROM 2013 DECISION OR PERFORMANCE REPORT",null,null,null,null,null,"Gippsland Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"CGW"}]
[null,"p.",{"$f":"Outcomes!B1","v":"Outcomes"},null,null,null,null,null,null,null,null,null,null,"Barwon Water","BW"]
[null,"q.",{"$f":"GSL!B1","v":"Guaranteed Service Levels (GSL)"},null,null,null,"RED","ERROR CHECK",null,null,null,null,null,"Central Highlands Water","CHW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"City West Water","CWW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Coliban Water","CW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"East Gippsland Water","EGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gippsland Water","CGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn Valley Water","GVW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GWM Water","GWMW","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Urban","LMW-U","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Rural","LMW-R"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"North East Water","NEW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South East Water","SEW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South Gippsland Water","SGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern Rural Water","SRW","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wannon Water","WNW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Western Water","WW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Westernport Water","WPW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarra Valley Water","YVW"]

{"sheet":"KeyAssumptionsPriceControl_FO","index":1,"n_rows":84,"n_cols":35,"rows_kept":84,"cut":false,"hidden":false,"merged":[[73,25,73,26],[74,25,74,26],[2,1,2,5],[3,28,3,32],[51,29,51,32],[54,27,58,27],[71,25,71,26],[72,25,72,26]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[null,null,null,null,"Inflation assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate"]
[null,null,null,null,null,"March quarter annual CPI",null,null,141.30000000000001,144.1,147.5,151.9,155.6,162.19999999999999,166.2,171,176.7,99.9,102.4,105.4,106.8,108.2,110.5]
[null,null,null,null,null,"Inflation",null,null,null,{"$f":"+J13/I13-1","v":1.9815994338287179E-2},2.3594725884802159E-2,2.9830508474576245E-2,2.4358130348913765E-2,4.2416452442159303E-2,2.4660912453760897E-2,2.8880866425992746E-2,3.3333333333333215E-2,1.5846066779853007E-2,{"$f":"+IF(S13=0,$X$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$f":"+R13/$W$13","v":0.90407239819004526},0.92669683257918556,0.9538461538461539,0.96651583710407241,{"$f":"+V13/$W$13","v":0.97918552036199102},{"$f":"+W13/$W$13","v":1},{"$f":"+W15*(1+X14)","v":1.0229999999999999},{"$f":"+X15*(1+Y14)","v":1.0465289999999998},1.0705991669999997,1.0952229478409996,1.1204130756413424,1.1461825763810931,1.1725447756378582,1.1995133054775289,1.2271021115035119,1.2553254600680925]
[null,null,null,null,null,null,null,null,"CPI index re-referenced in 2012-13, shaded values have been hardcoded to lock in RAB value. "]
[]
[]
[]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average (Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate","Estimate"]
[null,null,null,null,"Cost of debt",null,null,null,null,null,null,6.981666666666668E-2,7.4139999999999984E-2,6.9152578800222353E-2,7.3618709835995999E-2,7.0467841422711647E-2,6.3088879406120971E-2,5.2694504596907034E-2,7.0525000000000004E-2,5.360833333333332E-2,5.2701384126838099E-2,4.9083333333333333E-2,4.9083333333333333E-2]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},{"$f":"IF(V23<>\"\",SUMPRODUCT(M23:V23,M24:V24),\"\")","v":6.2908056485546288E-2},{"$f":"IF(W23<>\"\",SUMPRODUCT(N23:W23,N24:W24),\"\")","v":6.0402389818879618E-2},{"$f":"IF(X23<>\"\",SUMPRODUCT(O23:X23,O24:X24),\"\")","v":""},{"$f":"IF(Y23<>\"\",SUMPRODUCT(P23:Y23,P24:Y24),\"\")","v":""},"","","","","","",""]
[]
[]
[]
[null,null,null,null,"WACC assumptions (retained for historical purposes only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Nominal"]
[]
[null,null,null,null,null,null,null,null,null,null,"1st period",null,"2nd period",null,"3rd period",null,null,null,null,null,"Cost of Debt",null,null,{"$f":"+X26","v":6.0402389818879618E-2},{"$f":"+$X$32","v":6.0402389818879618E-2},6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,null,"<< Linked to Benchmark tax liability calculation (Rev&RAV_FO)"]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":2.6700000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":3.2300000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":1.1599999999999999E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":1.7500000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.75},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.65},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+X32)/(1+X44)-1","v":3.6561475873782667E-2},{"$f":"+$X$38","v":3.6561475873782667E-2},{"$f":"+$X$38","v":3.6561475873782667E-2},3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.5499999999999998E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.9000000000000001E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,null,null,null,null,"Return on Equity",null,null,{"$f":"IF(AG65<>0,(AG65/100),IF(AG63<>0,(AG63/100),(AG61/100)))","v":4.4999999999999998E-2},{"$f":"+$X$40","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,"<< Source: PREMO Assessment Matrix"]
[]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$f":"ROUND(((K34+K36*K37)*(1-K38))+((K34+K35)*K38),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M34+M36*M37)*(1-M38))+((M34+M35)*M38),3)","v":5.8000000000000003E-2},null,{"$f":"ROUND(((O34+O36*O37)*(1-O38))+((O34+O35)*O38),3)","v":4.4999999999999998E-2},null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((X40*(1-X43)+X38*X43),3)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,0.6,{"$f":"+X43","v":0.6},{"$f":"+Y43","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,2.3E-2,{"$f":"+X44","v":2.3E-2},2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[]
[null,null,null,null,"Form of price control selected"]
[]
[null,null,null,null,"Price caps",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREMO Graded Scoring System (for reference only)",null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business ",null,"ESC assessment ",null,"Difference",null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self-assessment",null,"of submission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading","Advanced","Standard","Basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ",2.75,null,null,null,{"$f":"IFERROR(IF(X55=0,\"\",X55-V55),\"\")","v":""},null,"ESC assessment of submission","Leading",5.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement",2.75,null,null,null,{"$f":"IFERROR(IF(X56=0,\"\",X56-V56),\"\")","v":""},null,null,"Advanced",4.7,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management",2.5,null,null,null,{"$f":"IFERROR(IF(X57=0,\"\",X57-V57),\"\")","v":""},null,null,"Standard",4.0999999999999996,4.3,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outcomes",2.75,null,null,null,{"$f":"IFERROR(IF(X58=0,\"\",X58-V58),\"\")","v":""},null,null,"Basic",null,null,3.9,4.0999999999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",{"$f":"SUM(V55:V58)","v":10.75},null,{"$f":"SUM(X55:X58)","v":0},null,{"$f":"IFERROR(IF(X60=0,\"\",X60-V60),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"Standard",{"$f":"+VLOOKUP(AF61,$AF$72:$AG$76,2,FALSE)","v":4.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE Override (Must be less than Maximum allowable ROE)",null,null,null,null,{"$f":"+IF(AF63<=AG61,AF63,\"CHECK\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rating",{"$f":"IF(V60<4,\"\",IF(AND(V60>=4,V60<=7.25),\"Basic\",IF(AND(V60>=7.5,V60<=11.25),\"Standard\",IF(AND(V60>=11.5,V60<=15.25),\"Advanced\",IF(AND(V60>=15.5,V60<=16),\"Leading\")))))","v":"Standard"},null,{"$f":"IF(X60<4,\"\",IF(AND(X60>=4,X60<=7.25),\"Basic\",IF(AND(X60>=7.5,X60<=11.25),\"Standard\",IF(AND(X60>=11.5,X60<=15.25),\"Advanced\",IF(AND(X60>=15.5,X60<=16),\"Leading\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC assessment of submission",null,null,null,null,{"$f":"IFERROR(IF(AF65=AF61,AG61,VLOOKUP(AF61&AF65,AF79:AG83,2,FALSE)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AG65=0,\"\",AG65-AG61),\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Select]",null,"Rating","Aggregate score for overall PREMO rating",null,null,null,null,null,"Business self assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Leading","15.5 to 16.0",null,null,null,null,null,"[Select]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,null,"Advanced","11.5 to 15.25",null,null,null,null,null,"Leading",{"$f":"+AD55","v":5.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,"Standard","7.5 to 11.25",null,null,null,null,null,"Advanced",{"$f":"+AE56","v":4.9000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.75,null,"Basic","4.0 to 7.25",null,null,null,null,null,"Standard",{"$f":"+AF57","v":4.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,"Basic",{"$f":"+AG58","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,null,null,null,null,null,null,null,null,"downgrading"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.75,null,null,null,null,null,null,null,null,{"$f":"AF54&AC58","v":"StandardBasic"},{"$f":"+AF58","v":3.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"+AE54&AC57","v":"AdvancedStandard"},{"$f":"+AE57","v":4.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.25,null,null,null,null,null,null,null,null,{"$f":"+AD54&AC56","v":"LeadingAdvanced"},{"$f":"+AD56","v":4.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,null,null,null,null,null,null,null,null,{"$f":"+AD54&AC57","v":"LeadingStandard"},{"$f":"+AD57","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.75,null,null,null,null,null,null,null,null,{"$f":"+AF61&\"Basic\"","v":"StandardBasic"},"CHECK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]

{"sheet":"Opex_FO","index":2,"n_rows":201,"n_cols":35,"rows_kept":201,"cut":false,"hidden":false,"merged":[[3,18,3,22],[3,23,3,27],[3,28,3,32],[2,1,2,5]]}
[null,"Operating Expenditure - Forecast"]
[null,{"$f":"+Model_Name","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K5-1,\"-\",RIGHT(K5,2))","v":"2005-06"},{"$f":"+CONCATENATE(L5-1,\"-\",RIGHT(L5,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,"Parameters",null,null,"3rd period ",null,"4th period"]
[]
[null,null,null,"Cost efficiency improvement rate (% per annum)",null,0.01,null,{"$f":"+SUM(X11:AB11)/5","v":1.2361206644841343E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.321093764354282E-2,1.2371947524906451E-2,1.2220753009951294E-2,1.2073209301046382E-2,1.1929185744759761E-2,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"AVERAGE(T13:W13)","v":1.3632214037972417E-2},null,{"$f":"+SUM(X13:AB13)/5","v":1.2224405125349506E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"\",\"\",T15/S15-1)","v":1.3702575295954311E-2},{"$f":"IF(U15=\"\",\"\",U15/T15-1)","v":1.5745323504343878E-2},1.2395112615928072E-2,1.2685844735663407E-2,1.2526930046084263E-2,1.2371947524905943E-2,1.2220753009951979E-2,1.2073209301046436E-2,1.1929185744758902E-2,1.1929185744758902E-2,1.1929185744758902E-2,1.1929185744758902E-2,1.1929185744758902E-2,1.1929185744758902E-2]
[null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(F13-F11,\"-\")","v":3.6322140379724168E-3},null,{"$f":"IFERROR(H13-H11,\"-\")","v":-1.3680151949183733E-4}]
[null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BF3","v":65973},{"$f":"+Determination_Lookup!BG3","v":66877},{"$f":"+Determination_Lookup!BH3","v":67930},68772,{"$f":"+V$15*(1+W$13)","v":69644.430914161043},{"$f":"+W$15*(1+X$13)","v":70516.861828322086},{"$f":"+X$15*(1+Y$13)","v":71389.292742483129},72261.723656644172,73134.154570805214,74006.585484966257,74889.423789551802,75782.793636255345,76686.820657798977,77601.631985600878,78527.356267653537,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BJ3","v":57203},{"$f":"+Determination_Lookup!BK3","v":58395},{"$f":"+Determination_Lookup!BL3","v":60311},61492,{"$f":"+V$17*(1+W$13)","v":62272.077964485419},{"$f":"+W$17*(1+X$13)","v":63052.155928970831},{"$f":"+X$17*(1+Y$13)","v":63832.23389345625},64612.31185794167,65392.389822427089,66172.467786912515,66961.851446331682,67760.65181004793,68568.981211675928,69386.953324878894,70214.683179354295,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BB3","v":14936},{"$f":"+Determination_Lookup!BC3","v":14574},{"$f":"+Determination_Lookup!BD3","v":15441},15365,14214.802485245336,14267.275048131372,14303.973241652762,14344.119449669413,14394.643388784078,14456.067314312882,14604.182896122746,14752.298477932609,14900.414059742474,15048.529641552339,15196.645223362202,null,"<< Used as normalising metric for dashboard graphs"]
[null,null,null,"Residential, Non-Residential & Recycled (Residential & Non-Residential)"]
[]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V37","v":75.300120387430681}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2016-17:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V29","v":0}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V30","v":0},null,"Comparison with approved 2016-17 total controllable opex"]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V31","v":0.45353166561922365},null,"per 2013 determination model"]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V32","v":4.66}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V29:V33)","v":5.1135316656192238},null,null,"2016-17","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V26-V34","v":70.186588721811461},null,null,{"$f":"+Determination_Lookup!AX3","v":72.883364688813018},{"$f":"+V52-Y36","v":-2.6967759670015568},{"$f":"+Z36/Y36","v":-3.700125506713179E-2}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2016-17 and any efficiency savings to be realised from 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2017-18)"]
[]
[null,null,null,1]
[null,null,null,2]
[null,null,null,3]
[null,null,null,4]
[null,null,null,5]
[null,null,null,6]
[null,null,null,7]
[null,null,null,8]
[null,null,null,9]
[null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V40:V49)","v":0}]
[]
[null,null,null,"Baseline controllable operating expenditure (2016-17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V36-V50","v":70.186588721811461}]
[]
[null,null,null,"Adjusted Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V52*(1+$W$13-$F$11)","v":70.375099001644116},{"$f":"+$W$54*(1+X$13-X$11)","v":70.326961899255082},{"$f":"+X$54*(1+Y$13-Y$11)","v":70.326961899255053},70.326961899255096,70.32696189925511,70.326961899255053,70.462635671623303,70.598571183899139,70.734768941027468,70.871229448927323,71.007953214493739]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X54","v":70.326961899255082},70.326961899255053,70.326961899255096,70.32696189925511,70.326961899255053,70.462635671623303,70.598571183899139,70.734768941027468,70.871229448927323,71.007953214493739]
[null,null,null,null,null,null,null,"Controllable"]
[null,null,null,"Forecast variations to baseline operating expenditure (above or below baseline)",null,null,null,"only"]
[]
[null,null,null,1,"Labour Costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33328818756973,6.0732300568046051E-2,0.17806702443312852,0.39813759963678758,0.61408751615361867,0.61408751615361867,0.61408751615361867,0.61408751615361867,0.61408751615361867,0.61408751615361867]
[null,null,null,2,"Labour Costs",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5729170976508726,1.5754737886243555,1.8613804141400065,2.1772449466150068,2.4805116877013815,2.4805116877013815,2.4805116877013815,2.4805116877013815,2.4805116877013815,2.4805116877013815]
[null,null,null,3,"Energy Costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60115748605545538,0.51155882583709034,0.20831602759345388,0.22825524756917939,0.24869462574868928,0.24869462574868928,0.24869462574868928,0.24869462574868928,0.24869462574868928,0.24869462574868928]
[null,null,null,4,"Energy Costs",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2073716823259313,1.0005361688217655,0.73176319259439737,0.71463788676395779,0.7416187169072721,0.7416187169072721,0.7416187169072721,0.7416187169072721,0.7416187169072721,0.7416187169072721]
[null,null,null,5,"Other Sundry Movements",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16330450743816982,-0.28289786902336544,-0.57617270791909903,-0.39523775066311373,-9.526995125632709E-2,-0.16310683744043786,-0.2310745935783558,-0.29917347214251322,-0.36740372609244787,-0.43576560887565563]
[null,null,null,6,"Other Sundry Movements",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16330450743816982,-0.28289786902336544,-0.57617270791909903,-0.39523775066311373,-9.526995125632709E-2,-0.16310683744043786,-0.2310745935783558,-0.29917347214251322,-0.36740372609244787,-0.43576560887565563]
[null,null,null,7,null,null,null,"[Service]"]
[null,null,null,8,null,null,null,"[Service]"]
[null,null,null,9,null,null,null,"[Service]"]
[null,null,null,10,null,null,null,"[Service]"]
[null,null,null,11,null,null,null,"[Service]"]
[null,null,null,12,null,null,null,"[Service]"]
[null,null,null,13,null,null,null,"[Service]"]
[null,null,null,14,null,null,null,"[Service]"]
[null,null,null,15,null,null,null,"[Service]"]
[]
[null,null,null,"Total changes required to baseline operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X65:X80)","v":2.7215490635861896},2.5825053458045266,1.8271812429227881,2.7278001792587041,3.8943726439983077,3.7586988716300862,3.6227633593542503,3.4865656022259355,3.3501050943260662,3.2133813287596507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change in baseline opex per annum",{"$f":"IFERROR(X81/X61,\"-\")","v":3.8698516046873577E-2},{"$f":"IFERROR(Y81/Y61,\"-\")","v":3.6721412045411878E-2},2.5981233847983721E-2,3.8787402520904242E-2,5.5375243559889362E-2,5.3343148972552393E-2,5.13149671247237E-2,4.9290690482536703E-2,4.7270311526629964E-2,4.5253822752121711E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change in baseline opex per reg period",null,null,null,null,{"$f":"IFERROR(AVERAGE(X82:AB82),\"-\")","v":3.9112761604212551E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AC82:AG82),\"-\")","v":4.9294588171712894E-2}]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X81+X61","v":73.048510962841277},72.909467245059574,72.154143142177887,73.054762078513818,74.221334543253363,74.221334543253391,74.221334543253391,74.221334543253406,74.221334543253391,74.221334543253391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB84-V52,\"-\")","v":4.0347458214419021},{"$f":"IFERROR(AB84/V52-1,\"-\")","v":5.7485994047008715E-2}]
[null,null,null,"Non-controllable operating expenditure"]
[null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X29","v":0},{"$f":"+Opex_Breakdown!Y29","v":0},{"$f":"+Opex_Breakdown!Z29","v":0},{"$f":"+Opex_Breakdown!AA29","v":0},{"$f":"+Opex_Breakdown!AB29","v":0},{"$f":"+Opex_Breakdown!AC29","v":0},{"$f":"+Opex_Breakdown!AD29","v":0},{"$f":"+Opex_Breakdown!AE29","v":0},{"$f":"+Opex_Breakdown!AF29","v":0},{"$f":"+Opex_Breakdown!AG29","v":0}]
[null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X30","v":0},{"$f":"+Opex_Breakdown!Y30","v":0},{"$f":"+Opex_Breakdown!Z30","v":0},{"$f":"+Opex_Breakdown!AA30","v":0},{"$f":"+Opex_Breakdown!AB30","v":0},{"$f":"+Opex_Breakdown!AC30","v":0},{"$f":"+Opex_Breakdown!AD30","v":0},{"$f":"+Opex_Breakdown!AE30","v":0},{"$f":"+Opex_Breakdown!AF30","v":0},{"$f":"+Opex_Breakdown!AG30","v":0}]
[null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X31","v":0.49864600382811541},{"$f":"+Opex_Breakdown!Y31","v":0.45779572656379008},{"$f":"+Opex_Breakdown!Z31","v":0.45779578096118295},{"$f":"+Opex_Breakdown!AA31","v":0.45779578096118295},{"$f":"+Opex_Breakdown!AB31","v":0.48843348890942695},{"$f":"+Opex_Breakdown!AC31","v":0.48843348890942695},{"$f":"+Opex_Breakdown!AD31","v":0.48843348890942695},{"$f":"+Opex_Breakdown!AE31","v":0.48843348890942695},{"$f":"+Opex_Breakdown!AF31","v":0.48843348890942695},{"$f":"+Opex_Breakdown!AG31","v":0.48843348890942695}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X32","v":5.0731601809954752},{"$f":"+Opex_Breakdown!Y32","v":4.9675649917077873},{"$f":"+Opex_Breakdown!Z32","v":4.8641677113373989},{"$f":"+Opex_Breakdown!AA32","v":4.762922591553906},{"$f":"+Opex_Breakdown!AB32","v":4.6637848362545942},{"$f":"+Opex_Breakdown!AC32","v":4.6637848362545942},{"$f":"+Opex_Breakdown!AD32","v":4.6637848362545942},{"$f":"+Opex_Breakdown!AE32","v":4.6637848362545942},{"$f":"+Opex_Breakdown!AF32","v":4.6637848362545942},{"$f":"+Opex_Breakdown!AG32","v":4.6637848362545942}]
[null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X33","v":0},{"$f":"+Opex_Breakdown!Y33","v":0},{"$f":"+Opex_Breakdown!Z33","v":0},{"$f":"+Opex_Breakdown!AA33","v":0},{"$f":"+Opex_Breakdown!AB33","v":0},{"$f":"+Opex_Breakdown!AC33","v":0},{"$f":"+Opex_Breakdown!AD33","v":0},{"$f":"+Opex_Breakdown!AE33","v":0},{"$f":"+Opex_Breakdown!AF33","v":0},{"$f":"+Opex_Breakdown!AG33","v":0}]
[null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X87:X91)","v":5.5718061848235907},5.4253607182715777,5.3219634922985817,5.2207183725150887,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB92-V34,\"-\")","v":3.8686659544797664E-2},{"$f":"IFERROR(AB92/V34-1,\"-\")","v":7.5655460989725309E-3}]
[]
[null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X92+X84","v":78.620317147664863},78.334827963331151,77.476106634476466,78.275480451028912,79.373552868417391,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,{"$f":"+AG92+AG84","v":79.37355286841742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB95-(V52+V34),\"-\")","v":4.0734324809867104},{"$f":"IFERROR((AB95/(V52+V34))-1,\"-\")","v":5.4095962397248121E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!X37","v":78.620317147664863},{"$f":"+Opex_Breakdown!Y37","v":78.334827963331179},{"$f":"+Opex_Breakdown!Z37","v":77.476106634476452},{"$f":"+Opex_Breakdown!AA37","v":78.275480451028884},{"$f":"+Opex_Breakdown!AB37","v":79.37355286841742},{"$f":"+Opex_Breakdown!AC37","v":79.37355286841742},{"$f":"+Opex_Breakdown!AD37","v":79.37355286841742},{"$f":"+Opex_Breakdown!AE37","v":79.37355286841742},{"$f":"+Opex_Breakdown!AF37","v":79.37355286841742},{"$f":"+Opex_Breakdown!AG37","v":79.37355286841742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X98-X95","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"+X98=X95","v":true},true,true,true,true,true,true,true,true,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+X84","v":73.048510962841277},72.909467245059574,72.154143142177887,73.054762078513818,74.221334543253363,74.221334543253391,74.221334543253391,74.221334543253406,74.221334543253391,74.221334543253391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+Y140-X140","v":-0.13904371778170344},-0.75532410288168705,0.90061893633593115,1.166572464739545,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y141/X140,\"\")","v":-1.903443560299716E-3},-1.0359753423282195E-2,1.2481874180964005E-2,1.5968465731033384E-2,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+X92","v":5.5718061848235907},5.4253607182715777,5.3219634922985817,5.2207183725150887,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+Y145-X145","v":-0.14644546655201296},-0.10339722597299605,-0.10124511978349293,-6.8500047351067295E-2,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y146/X145,\"\")","v":-2.6283302342945652E-2},-1.9058129282496179E-2,-1.9024016216947905E-2,-1.3120808759133908E-2,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X140+X145","v":78.620317147664863},78.334827963331151,77.476106634476466,78.275480451028912,79.373552868417391,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+Y150-X150","v":-0.28548918433371284},-0.85872132885468488,0.79937381655244621,1.0980724173884795,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y151/X150,\"\")","v":-3.6312392863730933E-3},-1.0962190780027701E-2,1.0317681815424744E-2,1.4028306323529511E-2,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+X84/X95","v":0.92913019958494181},0.93074139741761852,0.93130832557956222,0.93330327271793234,0.93508897940217961,0.93508897940217961,0.93508897940217961,0.93508897940217983,0.93508897940217961,0.93508897940217961]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable opex - %",{"$f":"+X92/X95","v":7.0869800415058248E-2},6.9258602582381507E-2,6.8691674420437845E-2,6.6696727282067589E-2,6.4911020597820321E-2,6.4911020597820293E-2,6.4911020597820293E-2,6.4911020597820293E-2,6.4911020597820293E-2,6.4911020597820293E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X156:X157)","v":1},1,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,1.0000000000000002,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V6","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Third Reg period Opex",{"$f":"+V169-SUM(V162:V168)","v":70.186588721811461},{"$f":"+W169-SUM(W162:W168)","v":68.963603868000092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",null,null,{"$f":"+X61","v":70.326961899255082},70.326961899255053,70.326961899255096,70.32696189925511,70.326961899255053,70.462635671623303,70.598571183899139,70.734768941027468,70.871229448927323,71.007953214493739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",null,null,{"$f":"+X81","v":2.7215490635861896},2.5825053458045266,1.8271812429227881,2.7278001792587041,3.8943726439983077,3.7586988716300862,3.6227633593542503,3.4865656022259355,3.3501050943260662,3.2133813287596507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+V193","v":0.45353166561922365},{"$f":"+W193","v":0.48843343451203403},{"$f":"+X89","v":0.49864600382811541},0.45779572656379008,0.45779578096118295,0.45779578096118295,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+V194","v":4.66},{"$f":"+W194","v":4.66},{"$f":"+X90","v":5.0731601809954752},4.9675649917077873,4.8641677113373989,4.762922591553906,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+V191","v":0},{"$f":"+W191","v":0},{"$f":"+X87","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+V192","v":0},{"$f":"+W192","v":0},{"$f":"+X88","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+V195","v":0},{"$f":"+W195","v":0},{"$f":"+X91","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+Opex_Breakdown!V37","v":75.300120387430681},{"$f":"+Opex_Breakdown!W37","v":74.112037302512121},{"$f":"SUM(X162:X168)","v":78.620317147664863},78.334827963331151,77.476106634476466,78.275480451028898,79.373552868417377,79.373552868417406,79.373552868417406,79.37355286841742,79.373552868417406,79.373552868417406]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",{"$f":"+X162/X$169","v":0.89451384134163203},0.89777387309991141,0.90772452249116975,0.89845455427454601,0.88602512244652276,0.88773442948224457,0.88944703408873338,0.89116294262761542,0.8928821614727902,0.8946046970104532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+X163/X$169","v":3.4616358243309678E-2},3.2967524317707164E-2,2.358380308839244E-2,3.4848718443386426E-2,4.9063856955656987E-2,4.7354549919935179E-2,4.5641945313446355E-2,4.39260367745644E-2,4.220681792938951E-2,4.0484282391726592E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+X164/X$169","v":6.3424572924522466E-3},5.8440892571831023E-3,5.9088640465764734E-3,5.8485208691576342E-3,6.1536049635970615E-3,6.1536049635970589E-3,6.1536049635970589E-3,6.1536049635970581E-3,6.1536049635970589E-3,6.1536049635970589E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+X165/X$169","v":6.452734312260601E-2},6.3414513325198402E-2,6.2782810373861367E-2,6.0848206412909972E-2,5.8757415634223265E-2,5.8757415634223244E-2,5.8757415634223244E-2,5.8757415634223237E-2,5.8757415634223244E-2,5.8757415634223244E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+X166/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+X167/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+X168/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X169/X$169","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"+SUMIF($H$65:$H$80,$W182,X$65:X$80)","v":0.10456479104755556},0.28939325738177091,-0.18978965589251662,0.23115509654285327,0.76751219064598086,0.6996753044618701,0.63170754832395215,0.56360866975979473,0.49537841580986008,0.42701653302665232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",2.6169842725386339,2.2931120884227556,2.016970898815305,2.4966450827158511,3.1268604533523265,3.0590235671682158,2.9910558110302978,2.9229569324661404,2.8547266785162058,2.786364795732998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(X182:X186)","v":2.7215490635861892},2.5825053458045266,1.8271812429227885,2.7278001792587041,3.8943726439983073,3.7586988716300858,3.6227633593542499,3.486565602225935,3.3501050943260657,3.2133813287596502]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V6","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+Opex_Breakdown!V29","v":0},{"$f":"+Opex_Breakdown!W29","v":0},{"$f":"+X87","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+Opex_Breakdown!V30","v":0},{"$f":"+Opex_Breakdown!W30","v":0},{"$f":"+X88","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+Opex_Breakdown!V31","v":0.45353166561922365},{"$f":"+Opex_Breakdown!W31","v":0.48843343451203403},{"$f":"+X89","v":0.49864600382811541},0.45779572656379008,0.45779578096118295,0.45779578096118295,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+Opex_Breakdown!V32","v":4.66},{"$f":"+Opex_Breakdown!W32","v":4.66},{"$f":"+X90","v":5.0731601809954752},4.9675649917077873,4.8641677113373989,4.762922591553906,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+Opex_Breakdown!V33","v":0},{"$f":"+Opex_Breakdown!W33","v":0},{"$f":"+X91","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Non-controllable operating expenditure",{"$f":"+Opex_Breakdown!V34","v":5.1135316656192238},{"$f":"+Opex_Breakdown!W34","v":5.1484334345120342},{"$f":"SUM(X191:X195)","v":5.5718061848235907},5.4253607182715777,5.3219634922985817,5.2207183725150887,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR CHECK",null,{"$f":"+X169=X95","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X187=X163","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X150=X169","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X196=X145","v":true},true,true,true,true,true,true,true,true,true]

{"sheet":"Opex_Breakdown","index":3,"n_rows":177,"n_cols":36,"rows_kept":177,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5],[121,3,121,9],[122,3,122,9],[138,2,138,6],[113,3,113,9],[114,3,114,9],[115,3,115,9],[116,3,116,9],[117,3,117,9],[118,3,118,9],[119,3,119,9],[120,3,120,9],[139,2,139,6],[140,2,140,6],[174,2,174,6],[166,2,166,6],[167,2,167,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[152,2,152,6],[153,2,153,6],[169,2,169,6],[160,2,160,6],[161,2,161,6],[154,2,154,6],[155,2,155,6],[156,2,156,6],[175,2,175,6],[176,2,176,6],[137,2,137,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[141,2,141,6],[142,2,142,6],[143,2,143,6],[144,2,144,6],[145,2,145,6],[146,2,146,6],[147,2,147,6],[159,2,159,6],[148,2,148,6],[157,2,157,6],[158,2,158,6],[168,2,168,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Operating Expenditure Summary"]
[]
[null,null,null,null,{"$f":"C48","v":"Water"},null,null,null,null,null,{"$f":"+K57-K50-K54","v":0},{"$f":"+L57-L50-L54","v":0},0,0,0,0,{"$f":"+Q57-Q50-Q54","v":0},30.07509788564029,31.299345805763934,30.004139905334171,30.846567996885323,31.231449708441929,28.492645857883332,29.93113608670091,30.680344225453354,29.91396006086746,30.092886570235457,30.289617082062026,{"$f":"+AC57-AC50-AC54","v":30.289617082062026},30.289617082062026,30.289617082062026,30.289617082062026,30.289617082062026]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,{"$f":"K68-K61-K65","v":0},{"$f":"L68-L61-L65","v":0},0,0,0,0,0,48.078815607853201,43.484953183493872,39.221567755956137,42.091481534949885,38.955139013369539,40.470958010116767,43.117374876140374,42.229123019606256,42.240183081310413,42.961875508278339,43.931717461191383,{"$f":"AC68-AC61-AC65","v":43.931717461191383},43.931717461191383,43.931717461191383,43.931717461191383,43.931717461191383]
[null,null,null,null,{"$f":"C70","v":"Recycled Water"},null,null,null,null,null,{"$f":"K79-K72-K76","v":0},{"$f":"L79-L72-L76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC79-AC72-AC76","v":0},0,0,0,0]
[null,null,null,null,{"$f":"C81","v":"Rural Water"},null,null,null,null,null,{"$f":"K90-K83-K87","v":0},{"$f":"L90-L83-L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC90-AC83-AC87","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,{"$f":"K100-K97","v":0},{"$f":"L100-L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC100-AC97","v":0},0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,0,0,0,0,0,78.153913493493491,74.784298989257806,69.225707661290301,72.938049531835205,70.186588721811461,68.963603868000092,73.048510962841277,72.909467245059602,72.154143142177873,73.054762078513789,74.221334543253406,74.221334543253406,74.221334543253406,74.221334543253406,74.221334543253406,74.221334543253406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex for 3rd Reg Period",{"$f":"SUM(S17:W17)","v":356.09824877219489},null,null,null,"Controllable Opex for 4th Reg Period",{"$f":"SUM(X17:AB17)","v":365.38821797184596}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB18-W18,\"-\")","v":9.2899691996510683},{"$f":"IFERROR(AB18/W18-1,\"-\")","v":2.6088219281286351E-2}]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,{"$f":"K49+K60+K71+K82+K93","v":0},0,0,0,0,0,0,24.33998764264264,23.644974526367186,21.879539919354837,23.124135313670415,22.808592014048052,24.590926199476201,25.487269682509776,25.93063096223819,25.475888544674063,25.767026499584745,26.068155116494019,26.068155116494019,26.068155116494019,26.068155116494019,26.068155116494019,26.068155116494019]
[null,null,null,null,"Treatment",null,null,null,null,null,{"$f":"K51+K62+K73+K84+K94","v":0},0,0,0,0,0,0,29.496711826826822,25.527661440429686,22.467009919354837,23.31375765917603,21.689283887846585,19.357959286009489,21.734000402574633,20.984382980572988,20.318325019487741,20.726118743828561,21.451890578772257,21.451890578772257,21.451890578772257,21.451890578772257,21.451890578772257,21.451890578772257]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,{"$f":"K52+K63+K74+K85+K95","v":0},0,0,0,0,0,0,3.0155328328328324,2.8902203027343747,2.862828548387097,3.1103256507490635,3.3231414194085023,3.2866978089809722,3.2703710556368879,3.2759301154944565,3.3017267446832341,3.334836068914496,3.3731265513042148,3.3731265513042148,3.3731265513042148,3.3731265513042148,3.3731265513042148,3.3731265513042148]
[null,null,null,null,"GSL Payments",null,null,null,null,null,{"$f":"K53+K64+K75+K86+K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate",null,null,null,null,null,{"$f":"K55+K66+K77+K88+K98","v":0},0,0,0,0,0,0,21.301681191191186,22.721442719726561,22.016329274193549,23.389830908239702,22.36557140050833,21.728020573533442,22.556869822119985,22.718523186753977,23.058202833332842,23.226780766185989,23.328162296682912,23.328162296682912,23.328162296682912,23.328162296682912,23.328162296682912,23.328162296682912]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,{"$f":"K56+K67+K78+K89+K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K20:K25)","v":0},{"$f":"SUM(L20:L25)","v":0},0,0,0,0,0,78.153913493493491,74.78429898925782,69.225707661290329,72.938049531835205,70.186588721811461,68.963603868000106,73.048510962841277,72.909467245059602,72.154143142177887,73.054762078513789,74.221334543253406,74.221334543253406,74.221334543253406,74.221334543253406,74.221334543253406,74.221334543253406]
[]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,{"$f":"K50+K61+K72+K83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X50+X61+X72+X83","v":0},{"$f":"Y50+Y61+Y72+Y83","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,{"$f":"+K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licence fees",null,null,null,null,null,{"$f":"+K109","v":0},0,0,0,0,0,0,0.39676026026026018,0.39929779296875001,0.40451806451612904,0.42041421816479402,0.45353166561922365,0.48843343451203403,0.49864600382811541,0.45779572656379008,0.45779578096118295,0.45779578096118295,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,{"$f":"K111","v":0},0,0,0,0,0,0,2.7930000000000001,4.66,4.66,4.66,4.66,4.66,5.0731601809954752,4.9675649917077873,4.8641677113373989,4.762922591553906,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,{"$f":"+K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG124","v":0}]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K29:K33)","v":0},{"$f":"SUM(L29:L33)","v":0},0,0,0,0,0,3.1897602602602602,5.0592977929687502,5.064518064516129,5.080414218164794,5.1135316656192238,5.1484334345120342,5.5718061848235907,5.4253607182715777,5.3219634922985817,5.2207183725150887,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex for 3rd Reg Period",{"$f":"SUM(S34:W34)","v":25.466195175780932},null,null,null,"Non-controllable Opex for 4th Reg Period",{"$f":"SUM(X34:AB34)","v":26.692067093072858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB35-W35,\"-\")","v":1.2258719172919257},{"$f":"IFERROR(AB35/W35-1,\"-\")","v":4.8137223045308541E-2}]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,{"$f":"+K34+K17","v":0},0,0,0,0,0,0,81.343673753753748,79.843596782226555,74.290225725806437,78.018463749999995,75.300120387430681,74.112037302512121,78.620317147664863,78.334827963331179,77.476106634476452,78.275480451028884,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex for 3rd Reg Period",{"$f":"SUM(S37:W37)","v":381.5644439479758},null,null,null,"Prescribed Opex for 4th Reg Period",{"$f":"SUM(X37:AB37)","v":392.08028506491883}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB38-W38,\"-\")","v":10.515841116943022},{"$f":"IFERROR(AB38/W38-1,\"-\")","v":2.7559803550188278E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 123>>",{"$f":"+Opex_FO!X95","v":78.620317147664863},{"$f":"+Opex_FO!Y95","v":78.334827963331151},{"$f":"+Opex_FO!Z95","v":77.476106634476466},{"$f":"+Opex_FO!AA95","v":78.275480451028912},{"$f":"+Opex_FO!AB95","v":79.373552868417391},{"$f":"+Opex_FO!AC95","v":79.37355286841742},{"$f":"+Opex_FO!AD95","v":79.37355286841742},{"$f":"+Opex_FO!AE95","v":79.37355286841742},{"$f":"+Opex_FO!AF95","v":79.37355286841742},{"$f":"+Opex_FO!AG95","v":79.37355286841742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X40-X37","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"+X40=X37","v":true},true,true,true,true,true,true,true,true,true]
[]
[]
[]
[null,"Total operating expenditure"]
[]
[null,null,"Water"]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,13.829906727830092,14.065209936309556,13.236335643869543,13.803074533718522,13.773702268571975,14.317836660180134,15.133644662969425,15.581161335533602,15.015661862789404,15.158342161211497,15.339726539213471,15.339726539213471,15.339726539213471,15.339726539213471,15.339726539213471,15.339726539213471]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R131","v":0},{"$f":"+S131","v":0},{"$f":"+T131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,6.491889379379379,6.4702260644531249,5.8222995161290321,6.2110591151685393,6.0002880841497213,4.3105039347067375,4.6561621328472294,4.5990017077732244,4.367526061021163,4.3773092248826382,4.3873305606704012,4.3873305606704012,4.3873305606704012,4.3873305606704012,4.3873305606704012,4.3873305606704012]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2094889534766686,1.2146837410727016,1.2594921293120722,1.2714037495452404,1.4821590327664627,1.2960765737691693,1.2841445176264965,1.3232769065301593,1.3190373632895964,1.3254708438366967,1.3343495038185911,1.3343495038185911,1.3343495038185911,1.3343495038185911,1.3343495038185911,1.3343495038185911]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,8.1978408511501566E-2,9.3934738336429208E-2,7.6055182465090201E-2,8.265868663002035E-2,0.10259018265337236,0.11146697536527353,0.11519797686600536,0.10068588345564847,0.10008396229862632,9.9807948281693398E-2,0.11167301386113161,0.11167301386113161,0.11167301386113161,0.11167301386113161,0.11167301386113161,0.11167301386113161]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,8.5438128249541467,9.5492260639285522,9.6860126160235271,9.5610305984530228,9.9753003229537711,8.5682286892272916,8.8571847732577584,9.1769042756163675,9.211734773767299,9.2317643403046254,9.2282104783595624,9.2282104783595624,9.2282104783595624,9.2282104783595624,9.2282104783595624,9.2282104783595624]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+CONCATENATE(\"Total \",C48)","v":"Total Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K49:K56)","v":0},{"$f":"+SUM(L49:L56)","v":0},0,0,0,0,0,30.157076294151793,31.393280544100364,30.080195087799261,30.929226683515342,31.334039891095301,28.604112833248607,30.046334063566917,30.781030108909,30.014044023166086,30.19269451851715,30.401290095923159,{"$f":"+SUM(AC49:AC56)","v":30.401290095923159},30.401290095923159,30.401290095923159,30.401290095923159,30.401290095923159]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,10.510080914812546,9.579764590057632,8.643204275485294,9.3210607799518908,9.0348897454760753,10.273089539296064,10.353625019540351,10.34946962670459,10.460226681884658,10.60868433837325,10.72842857728055,10.72842857728055,10.72842857728055,10.72842857728055,10.72842857728055,10.72842857728055]
[null,null,null,{"$f":"+D50","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R132","v":0},{"$f":"+S132","v":0},{"$f":"+T132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,23.004822447447442,19.05743537597656,16.644710403225805,17.102698544007492,15.688995803696864,15.04745535130275,17.077838269727405,16.385381272799762,15.950798958466578,16.348809518945924,17.064560018101854,17.064560018101854,17.064560018101854,17.064560018101854,17.064560018101854,17.064560018101854]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8060438793561637,1.6755365616616733,1.6033364190750246,1.8389219012038232,1.8409823866420394,1.9906212352118027,1.9862265380103912,1.9526532089642969,1.9826893813936377,2.0093652250777994,2.0387770474856239,2.0387770474856239,2.0387770474856239,2.0387770474856239,2.0387770474856239,2.0387770474856239]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,0.31478185174875861,0.30536305463232077,0.32846288205103885,0.33775553153477367,0.35094148296585131,0.37696645914676047,0.38344802696211006,0.35710984310814159,0.35771181866255664,0.35798783267948958,0.37676047504829535,0.37676047504829535,0.37676047504829535,0.37676047504829535,0.37676047504829535,0.37676047504829535]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,12.757868366237039,13.17221665579801,12.330316658170021,13.828800309786679,12.390271077554557,13.15979188430615,13.699685048862227,13.541618911137611,13.846468059565542,13.995016425881365,14.099951818323349,14.099951818323349,14.099951818323349,14.099951818323349,14.099951818323349,14.099951818323349]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+CONCATENATE(\"Total \",C59)","v":"Total Sewerage"},null,null,null,null,null,null,null,{"$f":"+SUM(K60:K67)","v":0},0,0,0,0,0,0,48.393597459601956,43.790316238126195,39.550030638007179,42.42923706648466,39.30608049633539,40.847924469263525,43.500822903102481,42.586232862714397,42.597894899972971,43.319863340957831,44.308477936239676,{"$f":"+SUM(AC60:AC67)","v":44.308477936239676},44.308477936239676,44.308477936239676,44.308477936239676,44.308477936239676]
[]
[null,null,"Recycled Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R133","v":0},{"$f":"+S133","v":0},{"$f":"+T133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C70)","v":"Total Recycled Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K71:K78)","v":0},{"$f":"+SUM(L71:L78)","v":0},{"$f":"+SUM(M71:M78)","v":0},{"$f":"+SUM(N71:N78)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X71:X78)","v":0},{"$f":"+SUM(Y71:Y78)","v":0},{"$f":"+SUM(Z71:Z78)","v":0},{"$f":"+SUM(AA71:AA78)","v":0},{"$f":"+SUM(AB71:AB78)","v":0},{"$f":"+SUM(AC71:AC78)","v":0},0,0,0,0]
[]
[null,null,"Rural Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R134","v":0},{"$f":"+S134","v":0},{"$f":"+T134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C81)","v":"Total Rural Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K82:K89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X82:X89)","v":0},{"$f":"+SUM(Y82:Y89)","v":0},{"$f":"+SUM(Z82:Z89)","v":0},{"$f":"+SUM(AA82:AA89)","v":0},{"$f":"+SUM(AB82:AB89)","v":0},{"$f":"+SUM(AC82:AC89)","v":0},0,0,0,0]
[]
[null,null,"Bulk Water "]
[null,null,null,"Operations & Maintenance"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,"Total Bulk water",null,null,null,null,null,null,null,{"$f":"+SUM(K93:K99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AC93:AC99)","v":0},0,0,0,0]
[]
[null,null,"External temporary water purchases"]
[]
[]
[null,null,"Licence fees"]
[null,null,null,"Essential Services Commission",null,null,null,null,null,null,null,null,null,null,null,null,null,0.12179555555555553,0.13435569824218752,9.7990645161290316E-2,9.81618679775281E-2,0.1226388743530499,0.16612575192715812,0.17633832124323948,0.13548804397891415,0.13548811460258781,0.13548811460258781,0.1661258225508318,0.1661258225508318,0.1661258225508318,0.1661258225508318,0.1661258225508318,0.1661258225508318]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,3.3127877877877875E-2,3.7468564453125006E-2,3.2944516129032257E-2,4.2533188202247191E-2,4.7891843807763394E-2,4.5956938274478561E-2,4.5956938274478561E-2,4.5956938274478561E-2,4.5956561922365982E-2,4.5956561922365982E-2,4.5956561922365982E-2,4.5956561922365982E-2,4.5956561922365982E-2,4.5956561922365982E-2,4.5956561922365982E-2,4.5956561922365982E-2]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,0.24183682682682678,0.22747353027343747,0.27358290322580647,0.27971916198501873,0.28300094745841037,0.27635074431039736,0.27635074431039736,0.27635074431039736,0.27635110443622918,0.27635110443622918,0.27635110443622918,0.27635110443622918,0.27635110443622918,0.27635110443622918,0.27635110443622918,0.27635110443622918]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,{"$f":"+SUM(K106:K108)","v":0},{"$f":"+SUM(L106:L108)","v":0},0,0,0,0,0,0.39676026026026018,0.39929779296875001,0.40451806451612904,0.42041421816479402,0.45353166561922365,0.48843343451203403,{"$f":"+SUM(X106:X108)","v":0.49864600382811541},{"$f":"+SUM(Y106:Y108)","v":0.45779572656379008},{"$f":"+SUM(Z106:Z108)","v":0.45779578096118295},{"$f":"+SUM(AA106:AA108)","v":0.45779578096118295},{"$f":"+SUM(AB106:AB108)","v":0.48843348890942695},{"$f":"+SUM(AC106:AC108)","v":0.48843348890942695},0.48843348890942695,0.48843348890942695,0.48843348890942695,0.48843348890942695]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7930000000000001,4.66,4.66,4.66,4.66,4.66,5.0731601809954752,4.9675649917077873,4.8641677113373989,4.762922591553906,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942,4.6637848362545942]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]"]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"External bulk charges (excl. temporary purchases)"]
[null,null,"Reconciliation"]
[]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R7","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$131,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$132,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$133,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$134,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total External Bulk Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R131:R134)","v":0},{"$f":"SUM(S131:S134)","v":0},{"$f":"SUM(T131:T134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,2,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,3,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Service]"]
[null,4,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,5,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage"]
[null,6,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water"]
[null,7,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Water"]
[null,8,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,9,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Source]"]
[null,10,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melbourne Water"]
[null,11,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn-Murray Water"]
[null,12,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Sources"]
[null,13,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,14,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,15,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,16,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,17,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,18,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,19,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,20,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,21,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,22,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,23,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,24,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,25,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,26,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,27,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,28,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,29,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,30,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,31,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,32,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,33,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,34,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,35,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,36,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,37,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,38,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,39,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,40,null,null,null,null,null,"[Source]","[Service]","[Price]"]

{"sheet":"Capex_FO input","index":4,"n_rows":142,"n_cols":101,"rows_kept":142,"cut":false,"hidden":false,"merged":[[52,7,52,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[64,7,64,8],[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[57,7,57,8],[58,7,58,8],[59,7,59,8],[60,7,60,8],[61,7,61,8],[62,7,62,8],[63,7,63,8],[76,7,76,8],[65,7,65,8],[66,7,66,8],[67,7,67,8],[68,7,68,8],[69,7,69,8],[70,7,70,8],[71,7,71,8],[72,7,72,8],[73,7,73,8],[74,7,74,8],[75,7,75,8],[88,7,88,8],[77,7,77,8],[78,7,78,8],[79,7,79,8],[80,7,80,8],[81,7,81,8],[82,7,82,8],[83,7,83,8],[84,7,84,8],[85,7,85,8],[86,7,86,8],[87,7,87,8],[100,7,100,8],[89,7,89,8],[90,7,90,8],[91,7,91,8],[92,7,92,8],[93,7,93,8],[94,7,94,8],[95,7,95,8],[96,7,96,8],[97,7,97,8],[98,7,98,8],[99,7,99,8],[117,7,117,8],[118,7,118,8],[119,7,119,8],[120,7,120,8],[121,7,121,8],[122,7,122,8],[123,7,123,8],[112,7,112,8],[101,7,101,8],[102,7,102,8],[103,7,103,8],[104,7,104,8],[105,7,105,8],[106,7,106,8],[107,7,107,8],[108,7,108,8],[109,7,109,8],[110,7,110,8],[111,7,111,8],[8,15,8,16],[8,18,8,19],[137,7,137,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[141,7,141,8],[136,7,136,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,7,129,8],[130,7,130,8],[131,7,131,8],[132,7,132,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[124,7,124,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8]]}
[null,"Capital Expenditure - Forecast Input"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,null,"Input Summary",null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,{"$f":"+O39","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"4th Reg Period",null,null,"5th Reg Period"]
[null,null,"By Cost Driver",null,null,null,null,null,null,null,null,null,null,null,null,"Total","% of Total",null,"Total","% of Total"]
[null,null,"Net capital expenditure - Renewals",{"$f":"+SUMIF($F$42:$F$1019,\"Renewals\",AV$42:AV$1019)","v":23.982280693160813},23.736100582255073,20.218059385397414,21.141066293900181,19.788798544362294,24.256496349353046,34.976214708872455,27.892098516635858,26.355531677448969,19.152269524029574,null,null,{"$f":"SUM(D11:H11)","v":108.86630549907578},{"$f":"IFERROR(P11/$P$16,\"-\")","v":0.52133653728043639},null,{"$f":"SUM(I11:M11)","v":132.6326107763399},{"$f":"IFERROR(S11/$S$16,\"-\")","v":0.61598111554356028}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1019,\"Growth\",AV$42:AV$1019)","v":10.940737778502875},20.557352234600128,17.196910076585088,9.9683940514587555,10.458664864647858,15.896885397412197,9.5309824399260634,5.7837865064695011,8.4831626155268012,17.714722735674677,null,null,{"$f":"SUM(D12:H12)","v":69.122059005794711},{"$f":"IFERROR(P12/$P$16,\"-\")","v":0.33101017552286588},null,{"$f":"SUM(I12:M12)","v":57.409539695009236},{"$f":"IFERROR(S12/$S$16,\"-\")","v":0.26662516930928476}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1019,\"Improvements / Compliance\",AV$42:AV$1019)","v":3.125148336414048},5.1319182070240297,9.3640069316081309,5.9145196487985201,2.2540161737523099,6.7047560073937147,9.1741552680221812,2.8004907578558225,1.638300369685767,1.638300369685767,null,null,25.789609297597039,0.1235007061862564,null,21.956002772643249,0.10196951565385984]
[null,null,"Government Contributions",{"$f":"+Z41","v":0},{"$f":"+AA41","v":0},0,0,0,0,0,0,0,0,null,null,0,0,null,0,0]
[null,null,"Customer Contributions",{"$f":"+AK41","v":5.1675600739371531E-2},{"$f":"+AL41","v":0},0,0.1021256931608133,4.8897781885397409,1.1764879852125694,0,0,0.1021256931608133,2.042513863216266,null,null,5.0435794824399256,2.4152581010441366E-2,null,3.3211275415896484,1.542419949329514E-2]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":38.099842408817111},49.425371023879229,46.778976393590632,37.126105687318272,37.391257771302207,48.034625739371521,53.681352416820701,36.476375780961177,36.579120355822354,40.547806492606277,null,null,208.82155328490745,1,null,215.31928078558204,1]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1019,$C$19,O$42:O$1019)","v":9.8918946395563765},20.820365064695007,21.554648798521256,8.1925231053604417,14.277171903881699,0,0,0,0.10212569316081331,2.042513863216266,null,null,{"$f":"SUM(D19:H19)","v":74.736603512014781},{"$f":"IFERROR(P19/$P$23,\"-\")","v":0.35789698111309071},null,{"$f":"SUM(I19:M19)","v":2.1446395563770793},{"$f":"IFERROR(S19/$S$23,\"-\")","v":9.9602764255595916E-3}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1019,$C$20,O$42:O$1019)","v":7.5520091555823576},7.5396127614023465,8.1818513196534788,10.328273760331214,8.4479580485665267,11.739077795748614,10.72292714879852,10.791621996303142,11.399269870609782,10.079805914972273,null,null,{"$f":"SUM(D20:H20)","v":42.049705045535923},{"$f":"IFERROR(P20/$P$23,\"-\")","v":0.20136669028682616},null,{"$f":"SUM(I20:M20)","v":54.732702726432322},{"$f":"IFERROR(S20/$S$23,\"-\")","v":0.25419322657377769}]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1019,$C$21,O$42:O$1019)","v":20.655938613678373},21.065393197781876,17.042476275415897,18.605308821626618,14.666127818853971,36.295547943622914,42.958425268022168,25.684753784658042,25.077724792051757,28.425486714417744,null,null,92.035244727356726,0.44073632860008305,null,158.44193850277264,0.73584649700066262]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1019,$C$22,O$42:O$1019)","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,null,0,0]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":38.099842408817111},{"$f":"SUM(E19:E22)","v":49.425371023879229},46.778976393590632,37.126105687318272,37.3912577713022,48.034625739371528,53.681352416820687,36.476375780961185,36.579120355822354,40.547806492606284,null,null,208.82155328490745,1,null,215.31928078558207,1]
[]
[null,null,"Difference",{"$f":"+D23-D16","v":0},{"$f":"+E23-E16","v":0},0,0,0,0,0,0,0,0]
[null,null,"Test",{"$f":"+D23=D16","v":true},true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,"Total prescribed capex",{"$f":"+D23","v":38.099842408817111},{"$f":"+E23","v":49.425371023879229},46.778976393590632,37.126105687318272,37.3912577713022,48.034625739371528,53.681352416820687,36.476375780961185,36.579120355822354,40.547806492606284]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BG41","v":0.40321784474229905},{"$f":"+BH41","v":1.2067731950517371},2.0479391601295438,2.8911542982729777,3.8758326858055354,5.1288914791939284,6.4440445220928835,7.542283860778956,8.403716499565153,9.2779711127429074]
[]
[]
[null,"$m, 01/01/18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,"Regulatory Depreciation",null,null,null,null,null,null,null,null,null,null,"Accumulated capex",null,null,null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,"Tax Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,"Nominal,$",null,null,null,null,null,null,null,null,null,null,"Nominal,$"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Project/program Name",null,"Service","Major cost driver","Asset category","Capital type",null,"Depreciation Method","Year asset operational","Asset life (Regulatory)","Asset life (Tax)",null,{"$f":"SUM(O42:O1019)","v":38.099842408817103},49.425371023879244,46.778976393590639,37.12610568731828,37.3912577713022,48.034625739371528,53.681352416820694,36.476375780961192,36.579120355822354,40.547806492606291,null,{"$f":"SUM(Z42:Z1019)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AK42:AK1019)","v":5.1675600739371531E-2},0,0,0.1021256931608133,4.8897781885397409,1.1764879852125694,0,0,0.1021256931608133,2.042513863216266,null,{"$f":"SUM(AV42:AV1019)","v":38.048166808077731},49.425371023879244,46.778976393590639,37.023979994157465,32.501479582762464,46.85813775415896,53.681352416820694,36.476375780961192,36.476994662661539,38.50529262939002,null,{"$f":"SUM(BG42:BG1019)","v":0.40321784474229905},1.2067731950517371,2.0479391601295438,2.8911542982729777,3.8758326858055354,5.1288914791939284,6.4440445220928835,7.542283860778956,8.403716499565153,9.2779711127429074,null,{"$f":"SUM(BR42:BR1019)","v":28.156272168521362},31.413462521106585,37.881786005420579,34.652621398963383,56.215065534703292,62.31690392791127,53.681352416820694,36.476375780961192,36.476994662661539,38.50529262939002,null,{"$f":"SUM(CC42:CC1019)","v":38.976138784219899},51.725084112249306,50.081533160090792,40.661362912721238,41.893654121642946,55.056451085454434,62.94378932551782,43.753898084861213,44.886315825570698,50.900693840082972,null,{"$f":"SUM(CN42:CN1019)","v":0.4972607914698931},1.5705695972492766,2.6979458982525748,3.7125524489049293,4.6524842877567316,5.7615419209446692,7.1495173682677997,8.4494919256729357,9.4950807848871559,10.603462760483492]
[null,null,"Drouin Sewer - New WWTP",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",0,"Straight line","2022-23",60,60,null,1.9260905730129387,12.196871534195932,15.406682070240295,1.9250693160813308,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+O42-Z42-AK42","v":1.9260905730129387},{"$f":"+P42-AA42-AL42","v":12.196871534195932},15.406682070240295,1.9250693160813308,0,0,0,0,0,0,null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BR42,\nIF($J42=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BR42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BR42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BS42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BR42-((BR42/$L42)*0.5))+BS42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BS42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BS42/$L42*0.5\n+SUM(OFFSET(BS42,0,MAX(-INT($L42+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BH$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BS42-((BS42/$L42)*0.5))+BT42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BT42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BT42/$L42*0.5\n+SUM(OFFSET(BT42,0,MAX(-INT($L42+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BI$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0.26212261244608748,0.52424522489217495,0.52424522489217495,0.52424522489217495,0.52424522489217495,0.52424522489217495,null,{"$f":"+IF($K42=\"Ongoing\",AV42,IF(RIGHT($K42,2)=RIGHT(BR$39,2),SUM($AV42:AV42),0)+IF(RIGHT(BR$39,2)>RIGHT($K42,2),AV42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AW42,IF(RIGHT($K42,2)=RIGHT(BS$39,2),SUM($AV42:AW42),0)+IF(RIGHT(BS$39,2)>RIGHT($K42,2),AW42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AV42:AX42),0)+IF(RIGHT(BT$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BU$39,2),SUM($AV42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AZ42,IF(RIGHT($K42,2)=RIGHT(BV$39,2),SUM($AV42:AZ42),0)+IF(RIGHT(BV$39,2)>RIGHT($K42,2),AZ42,0))","v":31.454713493530495},{"$f":"+IF($K42=\"Ongoing\",BA42,IF(RIGHT($K42,2)=RIGHT(BW$39,2),SUM($AV42:BA42),0)+IF(RIGHT(BW$39,2)>RIGHT($K42,2),BA42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BB42,IF(RIGHT($K42,2)=RIGHT(BX$39,2),SUM($AV42:BB42),0)+IF(RIGHT(BX$39,2)>RIGHT($K42,2),BB42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BC42,IF(RIGHT($K42,2)=RIGHT(BY$39,2),SUM($AV42:BC42),0)+IF(RIGHT(BY$39,2)>RIGHT($K42,2),BC42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BD42,IF(RIGHT($K42,2)=RIGHT(BZ$39,2),SUM($AV42:BD42),0)+IF(RIGHT(BZ$39,2)>RIGHT($K42,2),BD42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BE42,IF(RIGHT($K42,2)=RIGHT(CA$39,2),SUM($AV42:BE42),0)+IF(RIGHT(CA$39,2)>RIGHT($K42,2),BE42,0))","v":0},null,{"$f":"+O42*KeyAssumptionsPriceControl_FO!X$15","v":1.9703906561922362},{"$f":"+P42*KeyAssumptionsPriceControl_FO!Y$15","v":12.764379769810532},{"$f":"+Q42*KeyAssumptionsPriceControl_FO!Z$15","v":16.49438099063309},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AA$15","v":2.1083800911568522},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CC42,\nIF($J42=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CC42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CC42/$M42*0.5,\nIF($J42=\"Declining Balance\",-$CN$38,0))))","v":1.6419922134935303E-2},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CD42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CC42-((CC42/$M42)*0.5))+CD42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CD42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CD42/$M42*0.5\n+SUM(OFFSET(CD42,0,MAX(-INT($M42+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CO$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CN$38,0)))))","v":0.13920967568495837},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CE42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CD42-((CD42/$M42)*0.5))+CE42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CE42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CE42/$M42*0.5\n+SUM(OFFSET(CE42,0,MAX(-INT($M42+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CP$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CN$38,0)))))","v":0.38303268202198859},0.53805569103690476,0.55562552512987851,0.55562552512987851,0.55562552512987851,0.55562552512987851,0.55562552512987851,0.55562552512987851]
[null,null,"Sale Sewer outfall SPS and land acquisition",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",0,"Straight line","2020-21",60,60,null,5.0041589648798519,4.6916543438077634,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+O43-Z43-AK43","v":5.0041589648798519},4.6916543438077634,0,0,0,0,0,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BR43,\nIF($J43=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BR43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BR43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BS43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BR43-((BR43/$L43)*0.5))+BS43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BS43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BS43/$L43*0.5\n+SUM(OFFSET(BS43,0,MAX(-INT($L43+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BH$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BG$38,0)))))","v":0},8.0798444239063461E-2,0.16159688847812692,0.16159688847812692,0.16159688847812692,0.16159688847812692,0.16159688847812692,0.16159688847812692,0.16159688847812692,null,{"$f":"+IF($K43=\"Ongoing\",AV43,IF(RIGHT($K43,2)=RIGHT(BR$39,2),SUM($AV43:AV43),0)+IF(RIGHT(BR$39,2)>RIGHT($K43,2),AV43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AW43,IF(RIGHT($K43,2)=RIGHT(BS$39,2),SUM($AV43:AW43),0)+IF(RIGHT(BS$39,2)>RIGHT($K43,2),AW43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BT$39,2),SUM($AV43:AX43),0)+IF(RIGHT(BT$39,2)>RIGHT($K43,2),AX43,0))","v":9.6958133086876153},{"$f":"+IF($K43=\"Ongoing\",AY43,IF(RIGHT($K43,2)=RIGHT(BU$39,2),SUM($AV43:AY43),0)+IF(RIGHT(BU$39,2)>RIGHT($K43,2),AY43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AZ43,IF(RIGHT($K43,2)=RIGHT(BV$39,2),SUM($AV43:AZ43),0)+IF(RIGHT(BV$39,2)>RIGHT($K43,2),AZ43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BA43,IF(RIGHT($K43,2)=RIGHT(BW$39,2),SUM($AV43:BA43),0)+IF(RIGHT(BW$39,2)>RIGHT($K43,2),BA43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BB43,IF(RIGHT($K43,2)=RIGHT(BX$39,2),SUM($AV43:BB43),0)+IF(RIGHT(BX$39,2)>RIGHT($K43,2),BB43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BC43,IF(RIGHT($K43,2)=RIGHT(BY$39,2),SUM($AV43:BC43),0)+IF(RIGHT(BY$39,2)>RIGHT($K43,2),BC43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BD43,IF(RIGHT($K43,2)=RIGHT(BZ$39,2),SUM($AV43:BD43),0)+IF(RIGHT(BZ$39,2)>RIGHT($K43,2),BD43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BE43,IF(RIGHT($K43,2)=RIGHT(CA$39,2),SUM($AV43:BE43),0)+IF(RIGHT(CA$39,2)>RIGHT($K43,2),BE43,0))","v":0},null,{"$f":"+O43*KeyAssumptionsPriceControl_FO!X$15","v":5.1192546210720877},{"$f":"+P43*KeyAssumptionsPriceControl_FO!Y$15","v":4.9099523287707942},{"$f":"+Q43*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M43=0,0,\nIF($M43<=0.5,CC43,\nIF($J43=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M43)<LEFT($CN$39,4)*1,0,((OFFSET(CC43,0,-INT($M43+0.5),1,1))/$M43)*(IF($M43-INT($M43)>0.5,$M43-0.5-INT($M43),IF($M43-INT($M43)<=0.5,$M43-0.5-INT($M43)+1,0))))\n+CC43/$M43*0.5,\nIF($J43=\"Declining Balance\",-$CN$38,0))))","v":4.2660455175600728E-2},{"$f":"IF($M43=0,0,\nIF($M43<=0.5,CD43,\nIF(AND($J43=\"straight line\",$M43<1.51),(CC43-((CC43/$M43)*0.5))+CD43/$M43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M43)<LEFT($CN$39,4)*1,0,((OFFSET(CD43,0,-INT($M43+0.5),1,1))/$M43)*(IF($M43-INT($M43)>0.5,$M43-0.5-INT($M43),IF($M43-INT($M43)<=0.5,$M43-0.5-INT($M43)+1,0))))\n+CD43/$M43*0.5\n+SUM(OFFSET(CD43,0,MAX(-INT($M43+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M43+(0.5-(10^-12))),CO$40)-1))*1/$M43,\nIF($J43=\"Declining Balance\",-$CN$38,0)))))","v":0.12623717975762475},0.16715344916404803,0.16715344916404803,0.16715344916404803,0.16715344916404803,0.16715344916404803,0.16715344916404803,0.16715344916404803,0.16715344916404803]
[null,null,"Warragul Water - Western Ring Main to Sth Basin to bypass Warragul CBD and potentially form part of the new Distribution main to Drouin PKID 149 ",null,"Water","Growth","Pipelines/network","Top 10 Major Projects",0,"Straight line","2023-24",60,60,null,0,0.35743992606284652,0.35743992606284652,4.0850277264325321,4.0850277264325321,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0.35743992606284652,0.35743992606284652,4.0850277264325321,4.0850277264325321,0,0,0,0,0,null,0,0,0,0,0,7.404112754158966E-2,0.14808225508317932,0.14808225508317932,0.14808225508317932,0.14808225508317932,null,{"$f":"+IF($K44=\"Ongoing\",AV44,IF(RIGHT($K44,2)=RIGHT(BR$39,2),SUM($AV44:AV44),0)+IF(RIGHT(BR$39,2)>RIGHT($K44,2),AV44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AW44,IF(RIGHT($K44,2)=RIGHT(BS$39,2),SUM($AV44:AW44),0)+IF(RIGHT(BS$39,2)>RIGHT($K44,2),AW44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BT$39,2),SUM($AV44:AX44),0)+IF(RIGHT(BT$39,2)>RIGHT($K44,2),AX44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AY44,IF(RIGHT($K44,2)=RIGHT(BU$39,2),SUM($AV44:AY44),0)+IF(RIGHT(BU$39,2)>RIGHT($K44,2),AY44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AZ44,IF(RIGHT($K44,2)=RIGHT(BV$39,2),SUM($AV44:AZ44),0)+IF(RIGHT(BV$39,2)>RIGHT($K44,2),AZ44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BA44,IF(RIGHT($K44,2)=RIGHT(BW$39,2),SUM($AV44:BA44),0)+IF(RIGHT(BW$39,2)>RIGHT($K44,2),BA44,0))","v":8.8849353049907585},{"$f":"+IF($K44=\"Ongoing\",BB44,IF(RIGHT($K44,2)=RIGHT(BX$39,2),SUM($AV44:BB44),0)+IF(RIGHT(BX$39,2)>RIGHT($K44,2),BB44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BC44,IF(RIGHT($K44,2)=RIGHT(BY$39,2),SUM($AV44:BC44),0)+IF(RIGHT(BY$39,2)>RIGHT($K44,2),BC44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BD44,IF(RIGHT($K44,2)=RIGHT(BZ$39,2),SUM($AV44:BD44),0)+IF(RIGHT(BZ$39,2)>RIGHT($K44,2),BD44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BE44,IF(RIGHT($K44,2)=RIGHT(CA$39,2),SUM($AV44:BE44),0)+IF(RIGHT(CA$39,2)>RIGHT($K44,2),BE44,0))","v":0},null,{"$f":"+O44*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P44*KeyAssumptionsPriceControl_FO!Y$15","v":0.37407124838262462},{"$f":"+Q44*KeyAssumptionsPriceControl_FO!Z$15","v":0.38267488709542496},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AA$15","v":4.474016108555654},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AB$15","v":4.5769184790524333},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,3.1172604031885387E-3,9.4234781988389513E-3,4.989590316259794E-2,0.125320358059332,0.16346134538476895,0.16346134538476895,0.16346134538476895,0.16346134538476895,0.16346134538476895]
[null,null,"Coongulla Water - Heyfield Interconnector ",null,"Water","Improvements / Compliance","Headworks","Top 10 Major Projects",0,"Straight line","2021-22",60,60,null,0.10212569316081331,0.35743992606284652,5.2084103512014783,5.1062846580406655E-2,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.10212569316081331,0.35743992606284652,5.2084103512014783,5.1062846580406655E-2,0,0,0,0,0,0,null,0,0,0,4.7658656808379538E-2,9.5317313616759075E-2,9.5317313616759075E-2,9.5317313616759075E-2,9.5317313616759075E-2,9.5317313616759075E-2,9.5317313616759075E-2,null,{"$f":"+IF($K45=\"Ongoing\",AV45,IF(RIGHT($K45,2)=RIGHT(BR$39,2),SUM($AV45:AV45),0)+IF(RIGHT(BR$39,2)>RIGHT($K45,2),AV45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AW45,IF(RIGHT($K45,2)=RIGHT(BS$39,2),SUM($AV45:AW45),0)+IF(RIGHT(BS$39,2)>RIGHT($K45,2),AW45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AX45,IF(RIGHT($K45,2)=RIGHT(BT$39,2),SUM($AV45:AX45),0)+IF(RIGHT(BT$39,2)>RIGHT($K45,2),AX45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BU$39,2),SUM($AV45:AY45),0)+IF(RIGHT(BU$39,2)>RIGHT($K45,2),AY45,0))","v":5.7190388170055444},{"$f":"+IF($K45=\"Ongoing\",AZ45,IF(RIGHT($K45,2)=RIGHT(BV$39,2),SUM($AV45:AZ45),0)+IF(RIGHT(BV$39,2)>RIGHT($K45,2),AZ45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BA45,IF(RIGHT($K45,2)=RIGHT(BW$39,2),SUM($AV45:BA45),0)+IF(RIGHT(BW$39,2)>RIGHT($K45,2),BA45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BB45,IF(RIGHT($K45,2)=RIGHT(BX$39,2),SUM($AV45:BB45),0)+IF(RIGHT(BX$39,2)>RIGHT($K45,2),BB45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BC45,IF(RIGHT($K45,2)=RIGHT(BY$39,2),SUM($AV45:BC45),0)+IF(RIGHT(BY$39,2)>RIGHT($K45,2),BC45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BD45,IF(RIGHT($K45,2)=RIGHT(BZ$39,2),SUM($AV45:BD45),0)+IF(RIGHT(BZ$39,2)>RIGHT($K45,2),BD45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BE45,IF(RIGHT($K45,2)=RIGHT(CA$39,2),SUM($AV45:BE45),0)+IF(RIGHT(CA$39,2)>RIGHT($K45,2),BE45,0))","v":0},null,{"$f":"+O45*KeyAssumptionsPriceControl_FO!X$15","v":0.10447458410351201},{"$f":"+P45*KeyAssumptionsPriceControl_FO!Y$15","v":0.37407124838262462},{"$f":"+Q45*KeyAssumptionsPriceControl_FO!Z$15","v":5.5761197833904781},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AA$15","v":5.5925201356945682E-2},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,8.706215341959335E-4,4.8585034715804059E-3,5.4443428736356256E-2,0.10137713694258479,0.101843180287226,0.101843180287226,0.101843180287226,0.101843180287226,0.101843180287226,0.101843180287226]
[null,null,"SWOP - Stage 4 and 5 (Near Loy Yang and from South Gippsland Hwy)",null,"Sewerage","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",0,"Straight line","2023-24",60,60,null,0,0,0,0.10212569316081331,4.5956561922365982,0,0,0,0.10212569316081331,2.042513863216266,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.1021256931608133,4.5956561922365982,0,0,0,0.1021256931608133,2.042513863216266,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K46=\"Ongoing\",AV46,IF(RIGHT($K46,2)=RIGHT(BR$39,2),SUM($AV46:AV46),0)+IF(RIGHT(BR$39,2)>RIGHT($K46,2),AV46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AW46,IF(RIGHT($K46,2)=RIGHT(BS$39,2),SUM($AV46:AW46),0)+IF(RIGHT(BS$39,2)>RIGHT($K46,2),AW46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BT$39,2),SUM($AV46:AX46),0)+IF(RIGHT(BT$39,2)>RIGHT($K46,2),AX46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AV46:AY46),0)+IF(RIGHT(BU$39,2)>RIGHT($K46,2),AY46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AZ46,IF(RIGHT($K46,2)=RIGHT(BV$39,2),SUM($AV46:AZ46),0)+IF(RIGHT(BV$39,2)>RIGHT($K46,2),AZ46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BA46,IF(RIGHT($K46,2)=RIGHT(BW$39,2),SUM($AV46:BA46),0)+IF(RIGHT(BW$39,2)>RIGHT($K46,2),BA46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BB46,IF(RIGHT($K46,2)=RIGHT(BX$39,2),SUM($AV46:BB46),0)+IF(RIGHT(BX$39,2)>RIGHT($K46,2),BB46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BC46,IF(RIGHT($K46,2)=RIGHT(BY$39,2),SUM($AV46:BC46),0)+IF(RIGHT(BY$39,2)>RIGHT($K46,2),BC46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BD46,IF(RIGHT($K46,2)=RIGHT(BZ$39,2),SUM($AV46:BD46),0)+IF(RIGHT(BZ$39,2)>RIGHT($K46,2),BD46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BE46,IF(RIGHT($K46,2)=RIGHT(CA$39,2),SUM($AV46:BE46),0)+IF(RIGHT(CA$39,2)>RIGHT($K46,2),BE46,0))","v":0},null,{"$f":"+O46*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P46*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q46*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AA$15","v":0.11185040271389136},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AB$15","v":5.1490332889339872},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AF$15","v":0.12531865371639378},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AG$15","v":2.5640196550374164},null,0,0,0,9.3208668928242806E-4,4.4772784119681414E-2,8.768139486079797E-2,8.768139486079797E-2,8.768139486079797E-2,8.8725716975101246E-2,0.11113686954804967]
[null,null,"Warragul Sewer - North East Branch Augmentation to Sutton St",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",0,"Straight line","2023-24",60,60,null,0,0.30637707948243992,0.32680221811460258,0.2420378927911275,3.5743992606284656,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0.30637707948243992,0.32680221811460258,0.2420378927911275,3.5743992606284656,0,0,0,0,0,null,0,0,0,0,0,3.7080137091805292E-2,7.4160274183610583E-2,7.4160274183610583E-2,7.4160274183610583E-2,7.4160274183610583E-2,null,{"$f":"+IF($K47=\"Ongoing\",AV47,IF(RIGHT($K47,2)=RIGHT(BR$39,2),SUM($AV47:AV47),0)+IF(RIGHT(BR$39,2)>RIGHT($K47,2),AV47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AW47,IF(RIGHT($K47,2)=RIGHT(BS$39,2),SUM($AV47:AW47),0)+IF(RIGHT(BS$39,2)>RIGHT($K47,2),AW47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AX47,IF(RIGHT($K47,2)=RIGHT(BT$39,2),SUM($AV47:AX47),0)+IF(RIGHT(BT$39,2)>RIGHT($K47,2),AX47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BU$39,2),SUM($AV47:AY47),0)+IF(RIGHT(BU$39,2)>RIGHT($K47,2),AY47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AZ47,IF(RIGHT($K47,2)=RIGHT(BV$39,2),SUM($AV47:AZ47),0)+IF(RIGHT(BV$39,2)>RIGHT($K47,2),AZ47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BA47,IF(RIGHT($K47,2)=RIGHT(BW$39,2),SUM($AV47:BA47),0)+IF(RIGHT(BW$39,2)>RIGHT($K47,2),BA47,0))","v":4.4496164510166354},{"$f":"+IF($K47=\"Ongoing\",BB47,IF(RIGHT($K47,2)=RIGHT(BX$39,2),SUM($AV47:BB47),0)+IF(RIGHT(BX$39,2)>RIGHT($K47,2),BB47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BC47,IF(RIGHT($K47,2)=RIGHT(BY$39,2),SUM($AV47:BC47),0)+IF(RIGHT(BY$39,2)>RIGHT($K47,2),BC47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BD47,IF(RIGHT($K47,2)=RIGHT(BZ$39,2),SUM($AV47:BD47),0)+IF(RIGHT(BZ$39,2)>RIGHT($K47,2),BD47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BE47,IF(RIGHT($K47,2)=RIGHT(CA$39,2),SUM($AV47:BE47),0)+IF(RIGHT(CA$39,2)>RIGHT($K47,2),BE47,0))","v":0},null,{"$f":"+O47*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P47*KeyAssumptionsPriceControl_FO!Y$15","v":0.32063249861367832},{"$f":"+Q47*KeyAssumptionsPriceControl_FO!Z$15","v":0.34987418248724572},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AA$15","v":0.2650854544319225},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AB$15","v":4.0048036691708795},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,2.6719374884473191E-3,8.2594931642883535E-3,1.3384156805281421E-2,4.8966566168638107E-2,8.2339930078395435E-2,8.2339930078395435E-2,8.2339930078395435E-2,8.2339930078395435E-2,8.2339930078395435E-2]
[null,null,"Mirboo North Water - Rising Main Replacement",null,"Water","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","2020-21",60,60,null,0.15318853974121996,2.7573937153419594,5.1062846580406655E-2,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.15318853974121996,2.7573937153419594,5.1062846580406655E-2,0,0,0,0,0,0,0,null,0,0,2.468037584719655E-2,4.93607516943931E-2,4.93607516943931E-2,4.93607516943931E-2,4.93607516943931E-2,4.93607516943931E-2,4.93607516943931E-2,4.93607516943931E-2,null,{"$f":"+IF($K48=\"Ongoing\",AV48,IF(RIGHT($K48,2)=RIGHT(BR$39,2),SUM($AV48:AV48),0)+IF(RIGHT(BR$39,2)>RIGHT($K48,2),AV48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AW48,IF(RIGHT($K48,2)=RIGHT(BS$39,2),SUM($AV48:AW48),0)+IF(RIGHT(BS$39,2)>RIGHT($K48,2),AW48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BT$39,2),SUM($AV48:AX48),0)+IF(RIGHT(BT$39,2)>RIGHT($K48,2),AX48,0))","v":2.9616451016635859},{"$f":"+IF($K48=\"Ongoing\",AY48,IF(RIGHT($K48,2)=RIGHT(BU$39,2),SUM($AV48:AY48),0)+IF(RIGHT(BU$39,2)>RIGHT($K48,2),AY48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AZ48,IF(RIGHT($K48,2)=RIGHT(BV$39,2),SUM($AV48:AZ48),0)+IF(RIGHT(BV$39,2)>RIGHT($K48,2),AZ48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BA48,IF(RIGHT($K48,2)=RIGHT(BW$39,2),SUM($AV48:BA48),0)+IF(RIGHT(BW$39,2)>RIGHT($K48,2),BA48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BB48,IF(RIGHT($K48,2)=RIGHT(BX$39,2),SUM($AV48:BB48),0)+IF(RIGHT(BX$39,2)>RIGHT($K48,2),BB48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BC48,IF(RIGHT($K48,2)=RIGHT(BY$39,2),SUM($AV48:BC48),0)+IF(RIGHT(BY$39,2)>RIGHT($K48,2),BC48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BD48,IF(RIGHT($K48,2)=RIGHT(BZ$39,2),SUM($AV48:BD48),0)+IF(RIGHT(BZ$39,2)>RIGHT($K48,2),BD48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BE48,IF(RIGHT($K48,2)=RIGHT(CA$39,2),SUM($AV48:BE48),0)+IF(RIGHT(CA$39,2)>RIGHT($K48,2),BE48,0))","v":0},null,{"$f":"+O48*KeyAssumptionsPriceControl_FO!X$15","v":0.15671187615526799},{"$f":"+P48*KeyAssumptionsPriceControl_FO!Y$15","v":2.8856924875231051},{"$f":"+Q48*KeyAssumptionsPriceControl_FO!Z$15","v":5.4667841013632146E-2},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.3059323012938999E-3,2.6659301998613678E-2,5.116230473641982E-2,5.1617870078200088E-2,5.1617870078200088E-2,5.1617870078200088E-2,5.1617870078200088E-2,5.1617870078200088E-2,5.1617870078200088E-2,5.1617870078200088E-2]
[null,null,"Moe WTP - Basin Liners and covers ",null,"Water","Renewals","Treatment","Top 10 Major Projects",0,"Straight line","2019-20",60,60,null,2.7063308687615524,0.10212569316081331,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.7063308687615524,0.10212569316081331,0,0,0,0,0,0,0,0,null,0,2.340380468268638E-2,4.680760936537276E-2,4.680760936537276E-2,4.680760936537276E-2,4.680760936537276E-2,4.680760936537276E-2,4.680760936537276E-2,4.680760936537276E-2,4.680760936537276E-2,null,{"$f":"+IF($K49=\"Ongoing\",AV49,IF(RIGHT($K49,2)=RIGHT(BR$39,2),SUM($AV49:AV49),0)+IF(RIGHT(BR$39,2)>RIGHT($K49,2),AV49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AW49,IF(RIGHT($K49,2)=RIGHT(BS$39,2),SUM($AV49:AW49),0)+IF(RIGHT(BS$39,2)>RIGHT($K49,2),AW49,0))","v":2.8084565619223656},{"$f":"+IF($K49=\"Ongoing\",AX49,IF(RIGHT($K49,2)=RIGHT(BT$39,2),SUM($AV49:AX49),0)+IF(RIGHT(BT$39,2)>RIGHT($K49,2),AX49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AY49,IF(RIGHT($K49,2)=RIGHT(BU$39,2),SUM($AV49:AY49),0)+IF(RIGHT(BU$39,2)>RIGHT($K49,2),AY49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AV49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AV49:BA49),0)+IF(RIGHT(BW$39,2)>RIGHT($K49,2),BA49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BB49,IF(RIGHT($K49,2)=RIGHT(BX$39,2),SUM($AV49:BB49),0)+IF(RIGHT(BX$39,2)>RIGHT($K49,2),BB49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BC49,IF(RIGHT($K49,2)=RIGHT(BY$39,2),SUM($AV49:BC49),0)+IF(RIGHT(BY$39,2)>RIGHT($K49,2),BC49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BD49,IF(RIGHT($K49,2)=RIGHT(BZ$39,2),SUM($AV49:BD49),0)+IF(RIGHT(BZ$39,2)>RIGHT($K49,2),BD49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BE49,IF(RIGHT($K49,2)=RIGHT(CA$39,2),SUM($AV49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},null,{"$f":"+O49*KeyAssumptionsPriceControl_FO!X$15","v":2.7685764787430678},{"$f":"+P49*KeyAssumptionsPriceControl_FO!Y$15","v":0.10687749953789277},{"$f":"+Q49*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.3071470656192233E-2,4.7033587141866902E-2,4.7924232971349338E-2,4.7924232971349338E-2,4.7924232971349338E-2,4.7924232971349338E-2,4.7924232971349338E-2,4.7924232971349338E-2,4.7924232971349338E-2,4.7924232971349338E-2]
[null,null,"Churchill Sanders Treated Water Basin Cover and Liner Replacement",null,"Water","Renewals","Treatment","Top 10 Major Projects",0,"Straight line","2023-24",60,60,null,0,0,0,0.10212569316081331,2.0220887245841035,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.10212569316081331,2.0220887245841035,0,0,0,0,0,null,0,0,0,0,0,1.7701786814540973E-2,3.5403573629081947E-2,3.5403573629081947E-2,3.5403573629081947E-2,3.5403573629081947E-2,null,{"$f":"+IF($K50=\"Ongoing\",AV50,IF(RIGHT($K50,2)=RIGHT(BR$39,2),SUM($AV50:AV50),0)+IF(RIGHT(BR$39,2)>RIGHT($K50,2),AV50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AW50,IF(RIGHT($K50,2)=RIGHT(BS$39,2),SUM($AV50:AW50),0)+IF(RIGHT(BS$39,2)>RIGHT($K50,2),AW50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BT$39,2),SUM($AV50:AX50),0)+IF(RIGHT(BT$39,2)>RIGHT($K50,2),AX50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AY50,IF(RIGHT($K50,2)=RIGHT(BU$39,2),SUM($AV50:AY50),0)+IF(RIGHT(BU$39,2)>RIGHT($K50,2),AY50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AZ50,IF(RIGHT($K50,2)=RIGHT(BV$39,2),SUM($AV50:AZ50),0)+IF(RIGHT(BV$39,2)>RIGHT($K50,2),AZ50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BA50,IF(RIGHT($K50,2)=RIGHT(BW$39,2),SUM($AV50:BA50),0)+IF(RIGHT(BW$39,2)>RIGHT($K50,2),BA50,0))","v":2.1242144177449167},{"$f":"+IF($K50=\"Ongoing\",BB50,IF(RIGHT($K50,2)=RIGHT(BX$39,2),SUM($AV50:BB50),0)+IF(RIGHT(BX$39,2)>RIGHT($K50,2),BB50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BC50,IF(RIGHT($K50,2)=RIGHT(BY$39,2),SUM($AV50:BC50),0)+IF(RIGHT(BY$39,2)>RIGHT($K50,2),BC50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BD50,IF(RIGHT($K50,2)=RIGHT(BZ$39,2),SUM($AV50:BD50),0)+IF(RIGHT(BZ$39,2)>RIGHT($K50,2),BD50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BE50,IF(RIGHT($K50,2)=RIGHT(CA$39,2),SUM($AV50:BE50),0)+IF(RIGHT(CA$39,2)>RIGHT($K50,2),BE50,0))","v":0},null,{"$f":"+O50*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P50*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q50*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AA$15","v":0.11185040271389136},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AB$15","v":2.2655746471309546},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,9.3208668928242806E-4,2.0743962104656146E-2,3.9623750830747435E-2,3.9623750830747435E-2,3.9623750830747435E-2,3.9623750830747435E-2,3.9623750830747435E-2]
[null,null,"Sale Sewer - Convert Sale SPS2 to underground SPS",null,"Sewerage","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",0,"Straight line","2022-23",60,60,null,0,5.1062846580406655E-2,0.20425138632162662,1.6850739371534194,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,5.1062846580406655E-2,0.20425138632162662,1.6850739371534194,0,0,0,0,0,0,null,0,0,0,0,1.6169901417128773E-2,3.2339802834257546E-2,3.2339802834257546E-2,3.2339802834257546E-2,3.2339802834257546E-2,3.2339802834257546E-2,null,{"$f":"+IF($K51=\"Ongoing\",AV51,IF(RIGHT($K51,2)=RIGHT(BR$39,2),SUM($AV51:AV51),0)+IF(RIGHT(BR$39,2)>RIGHT($K51,2),AV51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AW51,IF(RIGHT($K51,2)=RIGHT(BS$39,2),SUM($AV51:AW51),0)+IF(RIGHT(BS$39,2)>RIGHT($K51,2),AW51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AX51,IF(RIGHT($K51,2)=RIGHT(BT$39,2),SUM($AV51:AX51),0)+IF(RIGHT(BT$39,2)>RIGHT($K51,2),AX51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AY51,IF(RIGHT($K51,2)=RIGHT(BU$39,2),SUM($AV51:AY51),0)+IF(RIGHT(BU$39,2)>RIGHT($K51,2),AY51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AZ51,IF(RIGHT($K51,2)=RIGHT(BV$39,2),SUM($AV51:AZ51),0)+IF(RIGHT(BV$39,2)>RIGHT($K51,2),AZ51,0))","v":1.9403881700554526},{"$f":"+IF($K51=\"Ongoing\",BA51,IF(RIGHT($K51,2)=RIGHT(BW$39,2),SUM($AV51:BA51),0)+IF(RIGHT(BW$39,2)>RIGHT($K51,2),BA51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BB51,IF(RIGHT($K51,2)=RIGHT(BX$39,2),SUM($AV51:BB51),0)+IF(RIGHT(BX$39,2)>RIGHT($K51,2),BB51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BC51,IF(RIGHT($K51,2)=RIGHT(BY$39,2),SUM($AV51:BC51),0)+IF(RIGHT(BY$39,2)>RIGHT($K51,2),BC51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BD51,IF(RIGHT($K51,2)=RIGHT(BZ$39,2),SUM($AV51:BD51),0)+IF(RIGHT(BZ$39,2)>RIGHT($K51,2),BD51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BE51,IF(RIGHT($K51,2)=RIGHT(CA$39,2),SUM($AV51:BE51),0)+IF(RIGHT(CA$39,2)>RIGHT($K51,2),BE51,0))","v":0},null,{"$f":"+O51*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P51*KeyAssumptionsPriceControl_FO!Y$15","v":5.3438749768946386E-2},{"$f":"+Q51*KeyAssumptionsPriceControl_FO!Z$15","v":0.21867136405452858},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AA$15","v":1.8455316447792072},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,4.4532291474121989E-4,2.7129071966035113E-3,1.9914598936884641E-2,3.5294029310044696E-2,3.5294029310044696E-2,3.5294029310044696E-2,3.5294029310044696E-2,3.5294029310044696E-2,3.5294029310044696E-2]
[]
[null,null,"Sewer Reticulation System Renewals Program",null,"Sewerage","Renewals","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,1.2255083179297597,1.2255083179297597,1.3276340110905729,1.3276340110905729,1.3276340110905729,1.5318853974121995,1.5318853974121995,1.5318853974121995,1.2255083179297597,1.2255083179297597,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.2255083179297597,1.2255083179297597,1.3276340110905729,1.3276340110905729,1.3276340110905729,1.5318853974121995,1.5318853974121995,1.5318853974121995,1.2255083179297597,1.2255083179297597,null,1.0212569316081331E-2,3.063770794824399E-2,5.1913894023413426E-2,7.4041127541589646E-2,9.6168361059765867E-2,0.11999768946395563,0.14552911275415895,0.17106053604436228,0.19403881700554529,0.21446395563770795,null,{"$f":"+IF($K53=\"Ongoing\",AV53,IF(RIGHT($K53,2)=RIGHT(BR$39,2),SUM($AV53:AV53),0)+IF(RIGHT(BR$39,2)>RIGHT($K53,2),AV53,0))","v":1.2255083179297597},{"$f":"+IF($K53=\"Ongoing\",AW53,IF(RIGHT($K53,2)=RIGHT(BS$39,2),SUM($AV53:AW53),0)+IF(RIGHT(BS$39,2)>RIGHT($K53,2),AW53,0))","v":1.2255083179297597},{"$f":"+IF($K53=\"Ongoing\",AX53,IF(RIGHT($K53,2)=RIGHT(BT$39,2),SUM($AV53:AX53),0)+IF(RIGHT(BT$39,2)>RIGHT($K53,2),AX53,0))","v":1.3276340110905729},{"$f":"+IF($K53=\"Ongoing\",AY53,IF(RIGHT($K53,2)=RIGHT(BU$39,2),SUM($AV53:AY53),0)+IF(RIGHT(BU$39,2)>RIGHT($K53,2),AY53,0))","v":1.3276340110905729},{"$f":"+IF($K53=\"Ongoing\",AZ53,IF(RIGHT($K53,2)=RIGHT(BV$39,2),SUM($AV53:AZ53),0)+IF(RIGHT(BV$39,2)>RIGHT($K53,2),AZ53,0))","v":1.3276340110905729},{"$f":"+IF($K53=\"Ongoing\",BA53,IF(RIGHT($K53,2)=RIGHT(BW$39,2),SUM($AV53:BA53),0)+IF(RIGHT(BW$39,2)>RIGHT($K53,2),BA53,0))","v":1.5318853974121995},{"$f":"+IF($K53=\"Ongoing\",BB53,IF(RIGHT($K53,2)=RIGHT(BX$39,2),SUM($AV53:BB53),0)+IF(RIGHT(BX$39,2)>RIGHT($K53,2),BB53,0))","v":1.5318853974121995},{"$f":"+IF($K53=\"Ongoing\",BC53,IF(RIGHT($K53,2)=RIGHT(BY$39,2),SUM($AV53:BC53),0)+IF(RIGHT(BY$39,2)>RIGHT($K53,2),BC53,0))","v":1.5318853974121995},{"$f":"+IF($K53=\"Ongoing\",BD53,IF(RIGHT($K53,2)=RIGHT(BZ$39,2),SUM($AV53:BD53),0)+IF(RIGHT(BZ$39,2)>RIGHT($K53,2),BD53,0))","v":1.2255083179297597},{"$f":"+IF($K53=\"Ongoing\",BE53,IF(RIGHT($K53,2)=RIGHT(CA$39,2),SUM($AV53:BE53),0)+IF(RIGHT(CA$39,2)>RIGHT($K53,2),BE53,0))","v":1.2255083179297597},null,{"$f":"+O53*KeyAssumptionsPriceControl_FO!X$15","v":1.2536950092421439},{"$f":"+P53*KeyAssumptionsPriceControl_FO!Y$15","v":1.2825299944547133},{"$f":"+Q53*KeyAssumptionsPriceControl_FO!Z$15","v":1.4213638663544357},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AA$15","v":1.4540552352805876},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AB$15","v":1.4874985056920409},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AC$15","v":1.7558203515264896},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AD$15","v":1.7962042196115988},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AE$15","v":1.8375169166626655},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AF$15","v":1.5038238445967254},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AG$15","v":1.5384117930224497},null,1.0447458410351199E-2,3.1582666774491674E-2,5.4115115614567916E-2,7.8076941461526439E-2,0.102589889302965,0.12961754644645276,0.15921775120593684,0.18949876067488905,0.21734326701871731,0.24269523066554374]
[null,null,"Water Reticulation system Renewals Program",null,"Water","Renewals","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,1.2255083179297597,1.2255083179297597,1.2255083179297597,1.2255083179297597,1.2255083179297597,1.5318853974121995,1.5318853974121995,2.042513863216266,2.042513863216266,2.042513863216266,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.2255083179297597,1.2255083179297597,1.2255083179297597,1.2255083179297597,1.2255083179297597,1.5318853974121995,1.5318853974121995,2.042513863216266,2.042513863216266,2.042513863216266,null,1.0212569316081331E-2,3.063770794824399E-2,5.1062846580406655E-2,7.1487985212569313E-2,9.1913123844731978E-2,0.11489140480591496,0.14042282809611828,0.17020948860135551,0.20425138632162662,0.23829328404189773,null,{"$f":"+IF($K54=\"Ongoing\",AV54,IF(RIGHT($K54,2)=RIGHT(BR$39,2),SUM($AV54:AV54),0)+IF(RIGHT(BR$39,2)>RIGHT($K54,2),AV54,0))","v":1.2255083179297597},{"$f":"+IF($K54=\"Ongoing\",AW54,IF(RIGHT($K54,2)=RIGHT(BS$39,2),SUM($AV54:AW54),0)+IF(RIGHT(BS$39,2)>RIGHT($K54,2),AW54,0))","v":1.2255083179297597},{"$f":"+IF($K54=\"Ongoing\",AX54,IF(RIGHT($K54,2)=RIGHT(BT$39,2),SUM($AV54:AX54),0)+IF(RIGHT(BT$39,2)>RIGHT($K54,2),AX54,0))","v":1.2255083179297597},{"$f":"+IF($K54=\"Ongoing\",AY54,IF(RIGHT($K54,2)=RIGHT(BU$39,2),SUM($AV54:AY54),0)+IF(RIGHT(BU$39,2)>RIGHT($K54,2),AY54,0))","v":1.2255083179297597},{"$f":"+IF($K54=\"Ongoing\",AZ54,IF(RIGHT($K54,2)=RIGHT(BV$39,2),SUM($AV54:AZ54),0)+IF(RIGHT(BV$39,2)>RIGHT($K54,2),AZ54,0))","v":1.2255083179297597},{"$f":"+IF($K54=\"Ongoing\",BA54,IF(RIGHT($K54,2)=RIGHT(BW$39,2),SUM($AV54:BA54),0)+IF(RIGHT(BW$39,2)>RIGHT($K54,2),BA54,0))","v":1.5318853974121995},{"$f":"+IF($K54=\"Ongoing\",BB54,IF(RIGHT($K54,2)=RIGHT(BX$39,2),SUM($AV54:BB54),0)+IF(RIGHT(BX$39,2)>RIGHT($K54,2),BB54,0))","v":1.5318853974121995},{"$f":"+IF($K54=\"Ongoing\",BC54,IF(RIGHT($K54,2)=RIGHT(BY$39,2),SUM($AV54:BC54),0)+IF(RIGHT(BY$39,2)>RIGHT($K54,2),BC54,0))","v":2.042513863216266},{"$f":"+IF($K54=\"Ongoing\",BD54,IF(RIGHT($K54,2)=RIGHT(BZ$39,2),SUM($AV54:BD54),0)+IF(RIGHT(BZ$39,2)>RIGHT($K54,2),BD54,0))","v":2.042513863216266},{"$f":"+IF($K54=\"Ongoing\",BE54,IF(RIGHT($K54,2)=RIGHT(CA$39,2),SUM($AV54:BE54),0)+IF(RIGHT(CA$39,2)>RIGHT($K54,2),BE54,0))","v":2.042513863216266},null,{"$f":"+O54*KeyAssumptionsPriceControl_FO!X$15","v":1.2536950092421439},{"$f":"+P54*KeyAssumptionsPriceControl_FO!Y$15","v":1.2825299944547133},{"$f":"+Q54*KeyAssumptionsPriceControl_FO!Z$15","v":1.3120281843271715},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AA$15","v":1.3422048325666964},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AB$15","v":1.37307554371573},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AC$15","v":1.7558203515264896},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AD$15","v":1.7962042196115988},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AE$15","v":2.4500225555502206},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AF$15","v":2.5063730743278754},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AG$15","v":2.5640196550374164},null,1.0447458410351199E-2,3.1582666774491674E-2,5.3203984931007378E-2,7.5322593405122942E-2,9.7949929874143166E-2,0.12402406233449501,0.15362426709397908,0.18900949022032759,0.23031278713597836,0.2725660598806891]
[null,null,"GWF Membrane Replacement & Major Works",null,"Sewerage","Renewals","Treatment","Significant projects",0,"Straight line","Ongoing",60,60,null,0.85132590573012934,0.85132590573012934,1.361954371534196,1.2769898798521255,1.2769898798521255,1.1775092421441773,1.0723197781885396,0.85070702402957477,1.2765711645099662,1.2765711645101663,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.85132590573012934,0.85132590573012934,1.361954371534196,1.2769898798521255,1.2769898798521255,1.1775092421441773,1.0723197781885396,0.85070702402957477,1.2765711645099662,1.2765711645101663,null,7.0943825477510778E-3,2.1283147643253234E-2,3.972714995378928E-2,6.171835204867529E-2,8.3001516712877393E-2,0.10345567606284657,0.12220425123228588,0.13822947458410351,0.15595679282193303,0.1772329788971008,null,{"$f":"+IF($K55=\"Ongoing\",AV55,IF(RIGHT($K55,2)=RIGHT(BR$39,2),SUM($AV55:AV55),0)+IF(RIGHT(BR$39,2)>RIGHT($K55,2),AV55,0))","v":0.85132590573012934},{"$f":"+IF($K55=\"Ongoing\",AW55,IF(RIGHT($K55,2)=RIGHT(BS$39,2),SUM($AV55:AW55),0)+IF(RIGHT(BS$39,2)>RIGHT($K55,2),AW55,0))","v":0.85132590573012934},{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BT$39,2),SUM($AV55:AX55),0)+IF(RIGHT(BT$39,2)>RIGHT($K55,2),AX55,0))","v":1.361954371534196},{"$f":"+IF($K55=\"Ongoing\",AY55,IF(RIGHT($K55,2)=RIGHT(BU$39,2),SUM($AV55:AY55),0)+IF(RIGHT(BU$39,2)>RIGHT($K55,2),AY55,0))","v":1.2769898798521255},{"$f":"+IF($K55=\"Ongoing\",AZ55,IF(RIGHT($K55,2)=RIGHT(BV$39,2),SUM($AV55:AZ55),0)+IF(RIGHT(BV$39,2)>RIGHT($K55,2),AZ55,0))","v":1.2769898798521255},{"$f":"+IF($K55=\"Ongoing\",BA55,IF(RIGHT($K55,2)=RIGHT(BW$39,2),SUM($AV55:BA55),0)+IF(RIGHT(BW$39,2)>RIGHT($K55,2),BA55,0))","v":1.1775092421441773},{"$f":"+IF($K55=\"Ongoing\",BB55,IF(RIGHT($K55,2)=RIGHT(BX$39,2),SUM($AV55:BB55),0)+IF(RIGHT(BX$39,2)>RIGHT($K55,2),BB55,0))","v":1.0723197781885396},{"$f":"+IF($K55=\"Ongoing\",BC55,IF(RIGHT($K55,2)=RIGHT(BY$39,2),SUM($AV55:BC55),0)+IF(RIGHT(BY$39,2)>RIGHT($K55,2),BC55,0))","v":0.85070702402957477},{"$f":"+IF($K55=\"Ongoing\",BD55,IF(RIGHT($K55,2)=RIGHT(BZ$39,2),SUM($AV55:BD55),0)+IF(RIGHT(BZ$39,2)>RIGHT($K55,2),BD55,0))","v":1.2765711645099662},{"$f":"+IF($K55=\"Ongoing\",BE55,IF(RIGHT($K55,2)=RIGHT(CA$39,2),SUM($AV55:BE55),0)+IF(RIGHT(CA$39,2)>RIGHT($K55,2),BE55,0))","v":1.2765711645101663},null,{"$f":"+O55*KeyAssumptionsPriceControl_FO!X$15","v":0.87090640156192223},{"$f":"+P55*KeyAssumptionsPriceControl_FO!Y$15","v":0.89093724879784642},{"$f":"+Q55*KeyAssumptionsPriceControl_FO!Z$15","v":1.4581072156565182},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AA$15","v":1.3985886205747688},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AB$15","v":1.4307561588479882},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AC$15","v":1.3496405768733615},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AD$15","v":1.2573429537281191},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AE$15","v":1.0204343943866667},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AF$15","v":1.5664831714546765},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AG$15","v":1.6025122843983852},null,7.2575533463493519E-3,2.1939583766014091E-2,4.1514954303133796E-2,6.5320752938394525E-2,8.889862610025083E-2,0.11206859889792874,0.13379346165294106,0.15277493955389762,0.17433258593590883,0.20074088140135099]
[null,null,"WTP Enhancement Program",null,"Water","Renewals","Treatment","Significant projects",0,"Straight line","Ongoing",60,60,null,1.1213401109057302,1.1213401109057302,1.1213401109057302,1.1213401109057302,1.1213401109057302,1.2765711645101663,1.2765711645101663,1.2765711645101663,1.2765711645101663,1.2765711645101663,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.1213401109057302,1.1213401109057302,1.1213401109057302,1.1213401109057302,1.1213401109057302,1.2765711645101663,1.2765711645101663,1.2765711645101663,1.2765711645101663,1.2765711645101663,null,9.3445009242144172E-3,2.803350277264325E-2,4.6722504621072088E-2,6.5411506469500932E-2,8.4100508317929756E-2,0.10408310227972889,0.12535928835489832,0.14663547443006777,0.1679116605052372,0.18918784658040663,null,{"$f":"+IF($K56=\"Ongoing\",AV56,IF(RIGHT($K56,2)=RIGHT(BR$39,2),SUM($AV56:AV56),0)+IF(RIGHT(BR$39,2)>RIGHT($K56,2),AV56,0))","v":1.1213401109057302},{"$f":"+IF($K56=\"Ongoing\",AW56,IF(RIGHT($K56,2)=RIGHT(BS$39,2),SUM($AV56:AW56),0)+IF(RIGHT(BS$39,2)>RIGHT($K56,2),AW56,0))","v":1.1213401109057302},{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BT$39,2),SUM($AV56:AX56),0)+IF(RIGHT(BT$39,2)>RIGHT($K56,2),AX56,0))","v":1.1213401109057302},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BU$39,2),SUM($AV56:AY56),0)+IF(RIGHT(BU$39,2)>RIGHT($K56,2),AY56,0))","v":1.1213401109057302},{"$f":"+IF($K56=\"Ongoing\",AZ56,IF(RIGHT($K56,2)=RIGHT(BV$39,2),SUM($AV56:AZ56),0)+IF(RIGHT(BV$39,2)>RIGHT($K56,2),AZ56,0))","v":1.1213401109057302},{"$f":"+IF($K56=\"Ongoing\",BA56,IF(RIGHT($K56,2)=RIGHT(BW$39,2),SUM($AV56:BA56),0)+IF(RIGHT(BW$39,2)>RIGHT($K56,2),BA56,0))","v":1.2765711645101663},{"$f":"+IF($K56=\"Ongoing\",BB56,IF(RIGHT($K56,2)=RIGHT(BX$39,2),SUM($AV56:BB56),0)+IF(RIGHT(BX$39,2)>RIGHT($K56,2),BB56,0))","v":1.2765711645101663},{"$f":"+IF($K56=\"Ongoing\",BC56,IF(RIGHT($K56,2)=RIGHT(BY$39,2),SUM($AV56:BC56),0)+IF(RIGHT(BY$39,2)>RIGHT($K56,2),BC56,0))","v":1.2765711645101663},{"$f":"+IF($K56=\"Ongoing\",BD56,IF(RIGHT($K56,2)=RIGHT(BZ$39,2),SUM($AV56:BD56),0)+IF(RIGHT(BZ$39,2)>RIGHT($K56,2),BD56,0))","v":1.2765711645101663},{"$f":"+IF($K56=\"Ongoing\",BE56,IF(RIGHT($K56,2)=RIGHT(CA$39,2),SUM($AV56:BE56),0)+IF(RIGHT(CA$39,2)>RIGHT($K56,2),BE56,0))","v":1.2765711645101663},null,{"$f":"+O56*KeyAssumptionsPriceControl_FO!X$15","v":1.1471309334565618},{"$f":"+P56*KeyAssumptionsPriceControl_FO!Y$15","v":1.1735149449260627},{"$f":"+Q56*KeyAssumptionsPriceControl_FO!Z$15","v":1.200505788659362},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AA$15","v":1.2281174217985271},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AB$15","v":1.2563641224998932},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AC$15","v":1.4631836262720745},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AD$15","v":1.4968368496763322},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AE$15","v":1.5312640972188878},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AF$15","v":1.5664831714549221},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AG$15","v":1.6025122843983852},null,9.5594244454713477E-3,2.8898140098659885E-2,4.8681646211871751E-2,6.892017296568749E-2,8.9624185834841011E-2,0.11228708374127408,0.13695392104084411,0.1621880955983043,0.18800265617058604,0.21441095163603027]
[null,null,"Sewer Distrubution and  Trunk main renewals program",null,"Sewerage","Renewals","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,2.0629390018484288E-2,0.10377195933456561,1.2203805868761552,1.2203805868761552,1.2170676293900184,1.2170676293900184,1.2170676293900184,1.5318853974121995,1.5318853974121995,1.5318853974121995,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.0629390018484288E-2,0.10377195933456561,1.2203805868761552,1.2203805868761552,1.2170676293900184,1.2170676293900184,1.2170676293900184,1.5318853974121995,1.5318853974121995,1.5318853974121995,null,1.7191158348736906E-4,1.2085894947627849E-3,1.2243194046518793E-2,3.2582870494454713E-2,5.2894938963339487E-2,7.3179399453173144E-2,9.346385994300678E-2,0.11637180183302527,0.14190322512322856,0.16743464841343189,null,{"$f":"+IF($K57=\"Ongoing\",AV57,IF(RIGHT($K57,2)=RIGHT(BR$39,2),SUM($AV57:AV57),0)+IF(RIGHT(BR$39,2)>RIGHT($K57,2),AV57,0))","v":2.0629390018484288E-2},{"$f":"+IF($K57=\"Ongoing\",AW57,IF(RIGHT($K57,2)=RIGHT(BS$39,2),SUM($AV57:AW57),0)+IF(RIGHT(BS$39,2)>RIGHT($K57,2),AW57,0))","v":0.10377195933456561},{"$f":"+IF($K57=\"Ongoing\",AX57,IF(RIGHT($K57,2)=RIGHT(BT$39,2),SUM($AV57:AX57),0)+IF(RIGHT(BT$39,2)>RIGHT($K57,2),AX57,0))","v":1.2203805868761552},{"$f":"+IF($K57=\"Ongoing\",AY57,IF(RIGHT($K57,2)=RIGHT(BU$39,2),SUM($AV57:AY57),0)+IF(RIGHT(BU$39,2)>RIGHT($K57,2),AY57,0))","v":1.2203805868761552},{"$f":"+IF($K57=\"Ongoing\",AZ57,IF(RIGHT($K57,2)=RIGHT(BV$39,2),SUM($AV57:AZ57),0)+IF(RIGHT(BV$39,2)>RIGHT($K57,2),AZ57,0))","v":1.2170676293900184},{"$f":"+IF($K57=\"Ongoing\",BA57,IF(RIGHT($K57,2)=RIGHT(BW$39,2),SUM($AV57:BA57),0)+IF(RIGHT(BW$39,2)>RIGHT($K57,2),BA57,0))","v":1.2170676293900184},{"$f":"+IF($K57=\"Ongoing\",BB57,IF(RIGHT($K57,2)=RIGHT(BX$39,2),SUM($AV57:BB57),0)+IF(RIGHT(BX$39,2)>RIGHT($K57,2),BB57,0))","v":1.2170676293900184},{"$f":"+IF($K57=\"Ongoing\",BC57,IF(RIGHT($K57,2)=RIGHT(BY$39,2),SUM($AV57:BC57),0)+IF(RIGHT(BY$39,2)>RIGHT($K57,2),BC57,0))","v":1.5318853974121995},{"$f":"+IF($K57=\"Ongoing\",BD57,IF(RIGHT($K57,2)=RIGHT(BZ$39,2),SUM($AV57:BD57),0)+IF(RIGHT(BZ$39,2)>RIGHT($K57,2),BD57,0))","v":1.5318853974121995},{"$f":"+IF($K57=\"Ongoing\",BE57,IF(RIGHT($K57,2)=RIGHT(CA$39,2),SUM($AV57:BE57),0)+IF(RIGHT(CA$39,2)>RIGHT($K57,2),BE57,0))","v":1.5318853974121995},null,{"$f":"+O57*KeyAssumptionsPriceControl_FO!X$15","v":2.1103865988909426E-2},{"$f":"+P57*KeyAssumptionsPriceControl_FO!Y$15","v":0.10860036483044359},{"$f":"+Q57*KeyAssumptionsPriceControl_FO!Z$15","v":1.3065384397325825},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AA$15","v":1.3365888238464319},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AB$15","v":1.363618485908388},{"$f":"+T57*KeyAssumptionsPriceControl_FO!AC$15","v":1.3949817110842808},{"$f":"+U57*KeyAssumptionsPriceControl_FO!AD$15","v":1.4270662904392191},{"$f":"+V57*KeyAssumptionsPriceControl_FO!AE$15","v":1.8375169166626655},{"$f":"+W57*KeyAssumptionsPriceControl_FO!AF$15","v":1.8797798057459065},{"$f":"+X57*KeyAssumptionsPriceControl_FO!AG$15","v":1.923014741278062},null,1.7586554990757855E-4,1.2567341400688537E-3,1.3049557511427405E-2,3.5075618041252525E-2,5.7577345622542693E-2,8.0565680597481606E-2,0.10408274727684409,0.13128760733602649,0.16226508002276455,0.19395503458129765]
[null,null,"WWTP and Disposal Improvement Works",null,"Sewerage","Renewals","Treatment","Significant projects",0,"Straight line","Ongoing",60,60,null,0.71487985212569305,0.67913585951940847,0.76798521256931607,0.76798521256931607,0.76798521256931607,0.86806839186691309,0.86806839186691309,0.86806839186691309,0.86806839186691309,0.86806839186691309,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.71487985212569305,0.67913585951940847,0.76798521256931607,0.76798521256931607,0.76798521256931607,0.86806839186691309,0.86806839186691309,0.86806839186691309,0.86806839186691309,0.86806839186691309,null,5.9573321010474422E-3,1.7574129698089955E-2,2.963347196549599E-2,4.2433225508317934E-2,5.5232979051139872E-2,6.8866759088108451E-2,8.3334565619223658E-2,9.7802372150338879E-2,0.1122701786814541,0.12673798521256932,null,{"$f":"+IF($K58=\"Ongoing\",AV58,IF(RIGHT($K58,2)=RIGHT(BR$39,2),SUM($AV58:AV58),0)+IF(RIGHT(BR$39,2)>RIGHT($K58,2),AV58,0))","v":0.71487985212569305},{"$f":"+IF($K58=\"Ongoing\",AW58,IF(RIGHT($K58,2)=RIGHT(BS$39,2),SUM($AV58:AW58),0)+IF(RIGHT(BS$39,2)>RIGHT($K58,2),AW58,0))","v":0.67913585951940847},{"$f":"+IF($K58=\"Ongoing\",AX58,IF(RIGHT($K58,2)=RIGHT(BT$39,2),SUM($AV58:AX58),0)+IF(RIGHT(BT$39,2)>RIGHT($K58,2),AX58,0))","v":0.76798521256931607},{"$f":"+IF($K58=\"Ongoing\",AY58,IF(RIGHT($K58,2)=RIGHT(BU$39,2),SUM($AV58:AY58),0)+IF(RIGHT(BU$39,2)>RIGHT($K58,2),AY58,0))","v":0.76798521256931607},{"$f":"+IF($K58=\"Ongoing\",AZ58,IF(RIGHT($K58,2)=RIGHT(BV$39,2),SUM($AV58:AZ58),0)+IF(RIGHT(BV$39,2)>RIGHT($K58,2),AZ58,0))","v":0.76798521256931607},{"$f":"+IF($K58=\"Ongoing\",BA58,IF(RIGHT($K58,2)=RIGHT(BW$39,2),SUM($AV58:BA58),0)+IF(RIGHT(BW$39,2)>RIGHT($K58,2),BA58,0))","v":0.86806839186691309},{"$f":"+IF($K58=\"Ongoing\",BB58,IF(RIGHT($K58,2)=RIGHT(BX$39,2),SUM($AV58:BB58),0)+IF(RIGHT(BX$39,2)>RIGHT($K58,2),BB58,0))","v":0.86806839186691309},{"$f":"+IF($K58=\"Ongoing\",BC58,IF(RIGHT($K58,2)=RIGHT(BY$39,2),SUM($AV58:BC58),0)+IF(RIGHT(BY$39,2)>RIGHT($K58,2),BC58,0))","v":0.86806839186691309},{"$f":"+IF($K58=\"Ongoing\",BD58,IF(RIGHT($K58,2)=RIGHT(BZ$39,2),SUM($AV58:BD58),0)+IF(RIGHT(BZ$39,2)>RIGHT($K58,2),BD58,0))","v":0.86806839186691309},{"$f":"+IF($K58=\"Ongoing\",BE58,IF(RIGHT($K58,2)=RIGHT(CA$39,2),SUM($AV58:BE58),0)+IF(RIGHT(CA$39,2)>RIGHT($K58,2),BE58,0))","v":0.86806839186691309},null,{"$f":"+O58*KeyAssumptionsPriceControl_FO!X$15","v":0.73132208872458393},{"$f":"+P58*KeyAssumptionsPriceControl_FO!Y$15","v":0.71073537192698688},{"$f":"+Q58*KeyAssumptionsPriceControl_FO!Z$15","v":0.82220432884502748},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AA$15","v":0.84111502840846308},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AB$15","v":0.86046067406185756},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AC$15","v":0.99496486586501076},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AD$15","v":1.017849057779906},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AE$15","v":1.0412595861088438},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AF$15","v":1.065208556589347},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AG$15","v":1.089708353390902},null,6.0943507393715329E-3,1.8111496244801288E-2,3.0885993751234742E-2,4.4746988395013829E-2,5.8926785915599834E-2,7.4388665414990396E-2,9.1162114778698053E-2,0.10832135347777096,0.12587525466692254,0.14383289558342463]
[null,null,"SPS - Sewer PS M&E ",null,"Sewerage","Renewals","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,0.65973197781885395,null,5.4977664818237825E-3,1.6493299445471347E-2,2.7488832409118914E-2,3.8484365372766484E-2,4.9479898336414044E-2,6.0475431300061618E-2,7.1470964263709177E-2,8.2466497227356744E-2,9.3462030191004325E-2,0.10445756315465189,null,{"$f":"+IF($K59=\"Ongoing\",AV59,IF(RIGHT($K59,2)=RIGHT(BR$39,2),SUM($AV59:AV59),0)+IF(RIGHT(BR$39,2)>RIGHT($K59,2),AV59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",AW59,IF(RIGHT($K59,2)=RIGHT(BS$39,2),SUM($AV59:AW59),0)+IF(RIGHT(BS$39,2)>RIGHT($K59,2),AW59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",AX59,IF(RIGHT($K59,2)=RIGHT(BT$39,2),SUM($AV59:AX59),0)+IF(RIGHT(BT$39,2)>RIGHT($K59,2),AX59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",AY59,IF(RIGHT($K59,2)=RIGHT(BU$39,2),SUM($AV59:AY59),0)+IF(RIGHT(BU$39,2)>RIGHT($K59,2),AY59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",AZ59,IF(RIGHT($K59,2)=RIGHT(BV$39,2),SUM($AV59:AZ59),0)+IF(RIGHT(BV$39,2)>RIGHT($K59,2),AZ59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",BA59,IF(RIGHT($K59,2)=RIGHT(BW$39,2),SUM($AV59:BA59),0)+IF(RIGHT(BW$39,2)>RIGHT($K59,2),BA59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",BB59,IF(RIGHT($K59,2)=RIGHT(BX$39,2),SUM($AV59:BB59),0)+IF(RIGHT(BX$39,2)>RIGHT($K59,2),BB59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",BC59,IF(RIGHT($K59,2)=RIGHT(BY$39,2),SUM($AV59:BC59),0)+IF(RIGHT(BY$39,2)>RIGHT($K59,2),BC59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",BD59,IF(RIGHT($K59,2)=RIGHT(BZ$39,2),SUM($AV59:BD59),0)+IF(RIGHT(BZ$39,2)>RIGHT($K59,2),BD59,0))","v":0.65973197781885395},{"$f":"+IF($K59=\"Ongoing\",BE59,IF(RIGHT($K59,2)=RIGHT(CA$39,2),SUM($AV59:BE59),0)+IF(RIGHT(CA$39,2)>RIGHT($K59,2),BE59,0))","v":0.65973197781885395},null,{"$f":"+O59*KeyAssumptionsPriceControl_FO!X$15","v":0.67490581330868749},{"$f":"+P59*KeyAssumptionsPriceControl_FO!Y$15","v":0.69042864701478734},{"$f":"+Q59*KeyAssumptionsPriceControl_FO!Z$15","v":0.70630850589612726},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AA$15","v":0.7225536015317382},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AB$15","v":0.73917233436696805},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AC$15","v":0.75617329805740818},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AD$15","v":0.7735652839127285},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AE$15","v":0.79135728544272121},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AF$15","v":0.80955850300790377},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AG$15","v":0.8281783485770855},null,5.6242151109057292E-3,1.7002002280268019E-2,2.8641478554525639E-2,4.0548662783091188E-2,5.2729712248913735E-2,6.5190925852450204E-2,7.7938747368868022E-2,9.0979768780163436E-2,0.10432073368391864,0.11796854078046022]
[null,null,"ROS -Renewal Program through Traralgon",null,"Sewerage","Renewals","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,4.0850277264325323E-2,0.9191312384473197,9.5998151571164508E-2,2.042513863216266,5.1062846580406655E-2,1.4808225508317929,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,4.0850277264325323E-2,0.9191312384473197,9.5998151571164508E-2,2.042513863216266,5.1062846580406655E-2,1.4808225508317929,0,0,0,0,null,3.4041897720271105E-4,8.3402649414664205E-3,1.6799676524953788E-2,3.4620609981515713E-2,5.2067082563154642E-2,6.48327942082563E-2,7.7172982131854584E-2,7.7172982131854584E-2,7.7172982131854584E-2,7.7172982131854584E-2,null,{"$f":"+IF($K60=\"Ongoing\",AV60,IF(RIGHT($K60,2)=RIGHT(BR$39,2),SUM($AV60:AV60),0)+IF(RIGHT(BR$39,2)>RIGHT($K60,2),AV60,0))","v":4.0850277264325323E-2},{"$f":"+IF($K60=\"Ongoing\",AW60,IF(RIGHT($K60,2)=RIGHT(BS$39,2),SUM($AV60:AW60),0)+IF(RIGHT(BS$39,2)>RIGHT($K60,2),AW60,0))","v":0.9191312384473197},{"$f":"+IF($K60=\"Ongoing\",AX60,IF(RIGHT($K60,2)=RIGHT(BT$39,2),SUM($AV60:AX60),0)+IF(RIGHT(BT$39,2)>RIGHT($K60,2),AX60,0))","v":9.5998151571164508E-2},{"$f":"+IF($K60=\"Ongoing\",AY60,IF(RIGHT($K60,2)=RIGHT(BU$39,2),SUM($AV60:AY60),0)+IF(RIGHT(BU$39,2)>RIGHT($K60,2),AY60,0))","v":2.042513863216266},{"$f":"+IF($K60=\"Ongoing\",AZ60,IF(RIGHT($K60,2)=RIGHT(BV$39,2),SUM($AV60:AZ60),0)+IF(RIGHT(BV$39,2)>RIGHT($K60,2),AZ60,0))","v":5.1062846580406655E-2},{"$f":"+IF($K60=\"Ongoing\",BA60,IF(RIGHT($K60,2)=RIGHT(BW$39,2),SUM($AV60:BA60),0)+IF(RIGHT(BW$39,2)>RIGHT($K60,2),BA60,0))","v":1.4808225508317929},{"$f":"+IF($K60=\"Ongoing\",BB60,IF(RIGHT($K60,2)=RIGHT(BX$39,2),SUM($AV60:BB60),0)+IF(RIGHT(BX$39,2)>RIGHT($K60,2),BB60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BC60,IF(RIGHT($K60,2)=RIGHT(BY$39,2),SUM($AV60:BC60),0)+IF(RIGHT(BY$39,2)>RIGHT($K60,2),BC60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BD60,IF(RIGHT($K60,2)=RIGHT(BZ$39,2),SUM($AV60:BD60),0)+IF(RIGHT(BZ$39,2)>RIGHT($K60,2),BD60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BE60,IF(RIGHT($K60,2)=RIGHT(CA$39,2),SUM($AV60:BE60),0)+IF(RIGHT(CA$39,2)>RIGHT($K60,2),BE60,0))","v":0},null,{"$f":"+O60*KeyAssumptionsPriceControl_FO!X$15","v":4.1789833641404803E-2},{"$f":"+P60*KeyAssumptionsPriceControl_FO!Y$15","v":0.9618974958410349},{"$f":"+Q60*KeyAssumptionsPriceControl_FO!Z$15","v":0.10277554110562843},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AA$15","v":2.237008054277827},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AB$15","v":5.7211480988155428E-2},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AC$15","v":1.6972930064756067},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.4824861367837337E-4,8.7123096926987054E-3,1.7584585000587565E-2,3.7082781628783028E-2,5.6201277755999542E-2,7.0822148484864234E-2,8.4966256872160958E-2,8.4966256872160958E-2,8.4966256872160958E-2,8.4966256872160958E-2]
[null,null,"Shared Asset Projects - Sewer",null,"Sewerage","Growth","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,1.3538879595019835,0.44329960135779228,8.8460010642986725E-2,0.52926074164363246,0.42130954221490285,1.4277171903881698,1.4634611829944546,1.3909519408502773,1.8791127541589649,0.9487476894639556,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.3538879595019835,0.44329960135779228,8.8460010642986725E-2,0.52926074164363246,0.42130954221490285,1.4277171903881698,1.4634611829944546,1.3909519408502773,1.8791127541589649,0.9487476894639556,null,1.128239966251653E-2,2.6258962669681328E-2,3.0690292769687818E-2,3.5837965705409647E-2,4.3759384737564112E-2,5.9167940842589709E-2,8.3261093954111576E-2,0.10704786998615101,0.13429840911122803,0.1578639128080857,null,{"$f":"+IF($K61=\"Ongoing\",AV61,IF(RIGHT($K61,2)=RIGHT(BR$39,2),SUM($AV61:AV61),0)+IF(RIGHT(BR$39,2)>RIGHT($K61,2),AV61,0))","v":1.3538879595019835},{"$f":"+IF($K61=\"Ongoing\",AW61,IF(RIGHT($K61,2)=RIGHT(BS$39,2),SUM($AV61:AW61),0)+IF(RIGHT(BS$39,2)>RIGHT($K61,2),AW61,0))","v":0.44329960135779228},{"$f":"+IF($K61=\"Ongoing\",AX61,IF(RIGHT($K61,2)=RIGHT(BT$39,2),SUM($AV61:AX61),0)+IF(RIGHT(BT$39,2)>RIGHT($K61,2),AX61,0))","v":8.8460010642986725E-2},{"$f":"+IF($K61=\"Ongoing\",AY61,IF(RIGHT($K61,2)=RIGHT(BU$39,2),SUM($AV61:AY61),0)+IF(RIGHT(BU$39,2)>RIGHT($K61,2),AY61,0))","v":0.52926074164363246},{"$f":"+IF($K61=\"Ongoing\",AZ61,IF(RIGHT($K61,2)=RIGHT(BV$39,2),SUM($AV61:AZ61),0)+IF(RIGHT(BV$39,2)>RIGHT($K61,2),AZ61,0))","v":0.42130954221490285},{"$f":"+IF($K61=\"Ongoing\",BA61,IF(RIGHT($K61,2)=RIGHT(BW$39,2),SUM($AV61:BA61),0)+IF(RIGHT(BW$39,2)>RIGHT($K61,2),BA61,0))","v":1.4277171903881698},{"$f":"+IF($K61=\"Ongoing\",BB61,IF(RIGHT($K61,2)=RIGHT(BX$39,2),SUM($AV61:BB61),0)+IF(RIGHT(BX$39,2)>RIGHT($K61,2),BB61,0))","v":1.4634611829944546},{"$f":"+IF($K61=\"Ongoing\",BC61,IF(RIGHT($K61,2)=RIGHT(BY$39,2),SUM($AV61:BC61),0)+IF(RIGHT(BY$39,2)>RIGHT($K61,2),BC61,0))","v":1.3909519408502773},{"$f":"+IF($K61=\"Ongoing\",BD61,IF(RIGHT($K61,2)=RIGHT(BZ$39,2),SUM($AV61:BD61),0)+IF(RIGHT(BZ$39,2)>RIGHT($K61,2),BD61,0))","v":1.8791127541589649},{"$f":"+IF($K61=\"Ongoing\",BE61,IF(RIGHT($K61,2)=RIGHT(CA$39,2),SUM($AV61:BE61),0)+IF(RIGHT(CA$39,2)>RIGHT($K61,2),BE61,0))","v":0.9487476894639556},null,{"$f":"+O61*KeyAssumptionsPriceControl_FO!X$15","v":1.385027382570529},{"$f":"+P61*KeyAssumptionsPriceControl_FO!Y$15","v":0.46392588850936894},{"$f":"+Q61*KeyAssumptionsPriceControl_FO!Z$15","v":9.470521370719269E-2},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AA$15","v":0.57965850963945287},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AB$15","v":0.47204071999004527},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AC$15","v":1.6364245676226881},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AD$15","v":1.7159737644689472},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AE$15","v":1.6684653603297004},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AF$15","v":2.3058632283816456},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AG$15","v":1.1909871297648797},null,1.1541894854754408E-2,2.6949838780420225E-2,3.1605097965558236E-2,3.7224795660113615E-2,4.5988955907026098E-2,6.3559499970465547E-2,9.1496152737895839E-2,0.1196998121112179,0.15281921701714576,0.18195963666836681]
[null,null,"Shared Assets - Water",null,"Water","Growth","Pipelines/network","Significant projects",0,"Straight line","Ongoing",60,60,null,0.33834704635763851,0.31085947242902684,0.31285856871474405,0.15692905842880131,0.37932852021484142,0.56781885397412202,1.1019362292051755,0.63930683918669129,0.63930683918669129,0.25020794824399256,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.33834704635763851,0.31085947242902684,0.31285856871474405,0.15692905842880131,0.37932852021484142,0.56781885397412202,1.1019362292051755,0.63930683918669129,0.63930683918669129,0.25020794824399256,null,2.8195587196469876E-3,8.229613042869198E-3,1.3427263385733957E-2,1.7342160278596835E-2,2.1810973433960525E-2,2.970386821886855E-2,4.3618493912029363E-2,5.8128852815294917E-2,6.8783966801739774E-2,7.6196590030328804E-2,null,{"$f":"+IF($K62=\"Ongoing\",AV62,IF(RIGHT($K62,2)=RIGHT(BR$39,2),SUM($AV62:AV62),0)+IF(RIGHT(BR$39,2)>RIGHT($K62,2),AV62,0))","v":0.33834704635763851},{"$f":"+IF($K62=\"Ongoing\",AW62,IF(RIGHT($K62,2)=RIGHT(BS$39,2),SUM($AV62:AW62),0)+IF(RIGHT(BS$39,2)>RIGHT($K62,2),AW62,0))","v":0.31085947242902684},{"$f":"+IF($K62=\"Ongoing\",AX62,IF(RIGHT($K62,2)=RIGHT(BT$39,2),SUM($AV62:AX62),0)+IF(RIGHT(BT$39,2)>RIGHT($K62,2),AX62,0))","v":0.31285856871474405},{"$f":"+IF($K62=\"Ongoing\",AY62,IF(RIGHT($K62,2)=RIGHT(BU$39,2),SUM($AV62:AY62),0)+IF(RIGHT(BU$39,2)>RIGHT($K62,2),AY62,0))","v":0.15692905842880131},{"$f":"+IF($K62=\"Ongoing\",AZ62,IF(RIGHT($K62,2)=RIGHT(BV$39,2),SUM($AV62:AZ62),0)+IF(RIGHT(BV$39,2)>RIGHT($K62,2),AZ62,0))","v":0.37932852021484142},{"$f":"+IF($K62=\"Ongoing\",BA62,IF(RIGHT($K62,2)=RIGHT(BW$39,2),SUM($AV62:BA62),0)+IF(RIGHT(BW$39,2)>RIGHT($K62,2),BA62,0))","v":0.56781885397412202},{"$f":"+IF($K62=\"Ongoing\",BB62,IF(RIGHT($K62,2)=RIGHT(BX$39,2),SUM($AV62:BB62),0)+IF(RIGHT(BX$39,2)>RIGHT($K62,2),BB62,0))","v":1.1019362292051755},{"$f":"+IF($K62=\"Ongoing\",BC62,IF(RIGHT($K62,2)=RIGHT(BY$39,2),SUM($AV62:BC62),0)+IF(RIGHT(BY$39,2)>RIGHT($K62,2),BC62,0))","v":0.63930683918669129},{"$f":"+IF($K62=\"Ongoing\",BD62,IF(RIGHT($K62,2)=RIGHT(BZ$39,2),SUM($AV62:BD62),0)+IF(RIGHT(BZ$39,2)>RIGHT($K62,2),BD62,0))","v":0.63930683918669129},{"$f":"+IF($K62=\"Ongoing\",BE62,IF(RIGHT($K62,2)=RIGHT(CA$39,2),SUM($AV62:BE62),0)+IF(RIGHT(CA$39,2)>RIGHT($K62,2),BE62,0))","v":0.25020794824399256},null,{"$f":"+O62*KeyAssumptionsPriceControl_FO!X$15","v":0.34612902842386417},{"$f":"+P62*KeyAssumptionsPriceControl_FO!Y$15","v":0.32532345282167696},{"$f":"+Q62*KeyAssumptionsPriceControl_FO!Z$15","v":0.33494612305481714},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AA$15","v":0.17187230597430422},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AB$15","v":0.42500463401238958},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AC$15","v":0.6508240769658189},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AD$15","v":1.2920695686406101},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AE$15","v":0.76685705988721908},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AF$15","v":0.78449477226462505},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AG$15","v":0.31409240774208347},null,2.8844085701988679E-3,8.4798459139117099E-3,1.3982092379549161E-2,1.8205579288125176E-2,2.3179553788014288E-2,3.2144793046166027E-2,4.8335573426219601E-2,6.5493295330618179E-2,7.8421227265216872E-2,8.757612043193945E-2]
[null,null,"Corporate Renewals",null,"Water","Renewals","Corporate","Capital Programs / Allocation",0,"Straight line","Ongoing",10,10,null,2.0943518438077628,1.8507126201478741,1.8096764741219966,1.6860951940850279,1.6361792190388167,2.3246544731977812,3.2276427033271711,2.1785779667282803,1.6969695378927914,3.0353972134935305,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.0943518438077628,1.8507126201478741,1.8096764741219966,1.6860951940850279,1.6361792190388167,2.3246544731977812,3.2276427033271711,2.1785779667282803,1.6969695378927914,3.0353972134935305,null,0.10471759219038815,0.30197081538817,0.48499027010166351,0.65977885351201482,0.82589257416820694,1.0239342587800369,1.3015491176062846,1.5718601511090571,1.7656375263401107,2.0022558639094266,null,{"$f":"+IF($K63=\"Ongoing\",AV63,IF(RIGHT($K63,2)=RIGHT(BR$39,2),SUM($AV63:AV63),0)+IF(RIGHT(BR$39,2)>RIGHT($K63,2),AV63,0))","v":2.0943518438077628},{"$f":"+IF($K63=\"Ongoing\",AW63,IF(RIGHT($K63,2)=RIGHT(BS$39,2),SUM($AV63:AW63),0)+IF(RIGHT(BS$39,2)>RIGHT($K63,2),AW63,0))","v":1.8507126201478741},{"$f":"+IF($K63=\"Ongoing\",AX63,IF(RIGHT($K63,2)=RIGHT(BT$39,2),SUM($AV63:AX63),0)+IF(RIGHT(BT$39,2)>RIGHT($K63,2),AX63,0))","v":1.8096764741219966},{"$f":"+IF($K63=\"Ongoing\",AY63,IF(RIGHT($K63,2)=RIGHT(BU$39,2),SUM($AV63:AY63),0)+IF(RIGHT(BU$39,2)>RIGHT($K63,2),AY63,0))","v":1.6860951940850279},{"$f":"+IF($K63=\"Ongoing\",AZ63,IF(RIGHT($K63,2)=RIGHT(BV$39,2),SUM($AV63:AZ63),0)+IF(RIGHT(BV$39,2)>RIGHT($K63,2),AZ63,0))","v":1.6361792190388167},{"$f":"+IF($K63=\"Ongoing\",BA63,IF(RIGHT($K63,2)=RIGHT(BW$39,2),SUM($AV63:BA63),0)+IF(RIGHT(BW$39,2)>RIGHT($K63,2),BA63,0))","v":2.3246544731977812},{"$f":"+IF($K63=\"Ongoing\",BB63,IF(RIGHT($K63,2)=RIGHT(BX$39,2),SUM($AV63:BB63),0)+IF(RIGHT(BX$39,2)>RIGHT($K63,2),BB63,0))","v":3.2276427033271711},{"$f":"+IF($K63=\"Ongoing\",BC63,IF(RIGHT($K63,2)=RIGHT(BY$39,2),SUM($AV63:BC63),0)+IF(RIGHT(BY$39,2)>RIGHT($K63,2),BC63,0))","v":2.1785779667282803},{"$f":"+IF($K63=\"Ongoing\",BD63,IF(RIGHT($K63,2)=RIGHT(BZ$39,2),SUM($AV63:BD63),0)+IF(RIGHT(BZ$39,2)>RIGHT($K63,2),BD63,0))","v":1.6969695378927914},{"$f":"+IF($K63=\"Ongoing\",BE63,IF(RIGHT($K63,2)=RIGHT(CA$39,2),SUM($AV63:BE63),0)+IF(RIGHT(CA$39,2)>RIGHT($K63,2),BE63,0))","v":3.0353972134935305},null,{"$f":"+O63*KeyAssumptionsPriceControl_FO!X$15","v":2.1425219362153411},{"$f":"+P63*KeyAssumptionsPriceControl_FO!Y$15","v":1.9368244276507343},{"$f":"+Q63*KeyAssumptionsPriceControl_FO!Z$15","v":1.9374381257345061},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AA$15","v":1.8466501488063467},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AB$15","v":1.8331965911037302},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AC$15","v":2.6644784532856658},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AD$15","v":3.7845555894119278},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AE$15","v":2.6132332581107534},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AF$15","v":2.082354903105383},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AG$15","v":3.8104114035181724},null,0.10712609681076705,0.31109341500407084,0.5048065426733328,0.69401095640037547,0.87800329339587935,1.1028870456153492,1.4253387477502288,1.7452281901263629,1.9800075981871696,2.2746459135183472]
[null,null,"Corporate Renewals",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",0,"Straight line","Ongoing",10,10,null,1.0120656192236599,0.9232162661737523,0.73939001848428831,0.58109519408502763,0.66688077634011089,0.84662199630314228,1.0375970425138632,0.95487523105360439,0.32578096118299443,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.0120656192236599,0.9232162661737523,0.73939001848428831,0.58109519408502763,0.66688077634011089,0.84662199630314228,1.0375970425138632,0.95487523105360439,0.32578096118299443,0,null,5.0603280961182995E-2,0.14736737523105359,0.23049768946395563,0.29652195009242138,0.35892074861367829,0.43459588724584092,0.52880683918669125,0.62843045286506471,0.6924632624768946,0.70875231053604426,null,{"$f":"+IF($K64=\"Ongoing\",AV64,IF(RIGHT($K64,2)=RIGHT(BR$39,2),SUM($AV64:AV64),0)+IF(RIGHT(BR$39,2)>RIGHT($K64,2),AV64,0))","v":1.0120656192236599},{"$f":"+IF($K64=\"Ongoing\",AW64,IF(RIGHT($K64,2)=RIGHT(BS$39,2),SUM($AV64:AW64),0)+IF(RIGHT(BS$39,2)>RIGHT($K64,2),AW64,0))","v":0.9232162661737523},{"$f":"+IF($K64=\"Ongoing\",AX64,IF(RIGHT($K64,2)=RIGHT(BT$39,2),SUM($AV64:AX64),0)+IF(RIGHT(BT$39,2)>RIGHT($K64,2),AX64,0))","v":0.73939001848428831},{"$f":"+IF($K64=\"Ongoing\",AY64,IF(RIGHT($K64,2)=RIGHT(BU$39,2),SUM($AV64:AY64),0)+IF(RIGHT(BU$39,2)>RIGHT($K64,2),AY64,0))","v":0.58109519408502763},{"$f":"+IF($K64=\"Ongoing\",AZ64,IF(RIGHT($K64,2)=RIGHT(BV$39,2),SUM($AV64:AZ64),0)+IF(RIGHT(BV$39,2)>RIGHT($K64,2),AZ64,0))","v":0.66688077634011089},{"$f":"+IF($K64=\"Ongoing\",BA64,IF(RIGHT($K64,2)=RIGHT(BW$39,2),SUM($AV64:BA64),0)+IF(RIGHT(BW$39,2)>RIGHT($K64,2),BA64,0))","v":0.84662199630314228},{"$f":"+IF($K64=\"Ongoing\",BB64,IF(RIGHT($K64,2)=RIGHT(BX$39,2),SUM($AV64:BB64),0)+IF(RIGHT(BX$39,2)>RIGHT($K64,2),BB64,0))","v":1.0375970425138632},{"$f":"+IF($K64=\"Ongoing\",BC64,IF(RIGHT($K64,2)=RIGHT(BY$39,2),SUM($AV64:BC64),0)+IF(RIGHT(BY$39,2)>RIGHT($K64,2),BC64,0))","v":0.95487523105360439},{"$f":"+IF($K64=\"Ongoing\",BD64,IF(RIGHT($K64,2)=RIGHT(BZ$39,2),SUM($AV64:BD64),0)+IF(RIGHT(BZ$39,2)>RIGHT($K64,2),BD64,0))","v":0.32578096118299443},{"$f":"+IF($K64=\"Ongoing\",BE64,IF(RIGHT($K64,2)=RIGHT(CA$39,2),SUM($AV64:BE64),0)+IF(RIGHT(CA$39,2)>RIGHT($K64,2),BE64,0))","v":0},null,{"$f":"+O64*KeyAssumptionsPriceControl_FO!X$15","v":1.0353431284658039},{"$f":"+P64*KeyAssumptionsPriceControl_FO!Y$15","v":0.96617259582255066},{"$f":"+Q64*KeyAssumptionsPriceControl_FO!Z$15","v":0.79159033787739341},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AA$15","v":0.63642879144204179},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AB$15","v":0.74718194170530983},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AC$15","v":0.97038338094363985},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AD$15","v":1.216628991416923},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AE$15","v":1.1453855447197281},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AF$15","v":0.39976650535529612},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,5.1767156423290196E-2,0.15184294263770792,0.23973108932270515,0.31113204578867687,0.38031258244604443,0.46619084857849197,0.57554146719652022,0.6936421940033527,0.77089979650710394,0.79088812177486867]
[null,null,"Waste Renewals - Pipelines/Networks",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,3.3748456561922362,2.7341090573012936,2.001867837338263,2.4333488909426984,3.0154653419593345,2.4946243068391869,6.910743530499075,7.4787666358595182,2.3393932532347503,2.3853508364140481,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,3.3748456561922362,2.7341090573012936,2.001867837338263,2.4333488909426984,3.0154653419593345,2.4946243068391869,6.910743530499075,7.4787666358595182,2.3393932532347503,2.3853508364140481,null,2.8123713801601967E-2,7.9031669747381378E-2,0.1184981438693777,0.15545828327171904,0.20086506854590264,0.24678248228589031,0.32516054759704255,0.44507313231669748,0.52689113139248311,0.56626399880622302,null,{"$f":"+IF($K65=\"Ongoing\",AV65,IF(RIGHT($K65,2)=RIGHT(BR$39,2),SUM($AV65:AV65),0)+IF(RIGHT(BR$39,2)>RIGHT($K65,2),AV65,0))","v":3.3748456561922362},{"$f":"+IF($K65=\"Ongoing\",AW65,IF(RIGHT($K65,2)=RIGHT(BS$39,2),SUM($AV65:AW65),0)+IF(RIGHT(BS$39,2)>RIGHT($K65,2),AW65,0))","v":2.7341090573012936},{"$f":"+IF($K65=\"Ongoing\",AX65,IF(RIGHT($K65,2)=RIGHT(BT$39,2),SUM($AV65:AX65),0)+IF(RIGHT(BT$39,2)>RIGHT($K65,2),AX65,0))","v":2.001867837338263},{"$f":"+IF($K65=\"Ongoing\",AY65,IF(RIGHT($K65,2)=RIGHT(BU$39,2),SUM($AV65:AY65),0)+IF(RIGHT(BU$39,2)>RIGHT($K65,2),AY65,0))","v":2.4333488909426984},{"$f":"+IF($K65=\"Ongoing\",AZ65,IF(RIGHT($K65,2)=RIGHT(BV$39,2),SUM($AV65:AZ65),0)+IF(RIGHT(BV$39,2)>RIGHT($K65,2),AZ65,0))","v":3.0154653419593345},{"$f":"+IF($K65=\"Ongoing\",BA65,IF(RIGHT($K65,2)=RIGHT(BW$39,2),SUM($AV65:BA65),0)+IF(RIGHT(BW$39,2)>RIGHT($K65,2),BA65,0))","v":2.4946243068391869},{"$f":"+IF($K65=\"Ongoing\",BB65,IF(RIGHT($K65,2)=RIGHT(BX$39,2),SUM($AV65:BB65),0)+IF(RIGHT(BX$39,2)>RIGHT($K65,2),BB65,0))","v":6.910743530499075},{"$f":"+IF($K65=\"Ongoing\",BC65,IF(RIGHT($K65,2)=RIGHT(BY$39,2),SUM($AV65:BC65),0)+IF(RIGHT(BY$39,2)>RIGHT($K65,2),BC65,0))","v":7.4787666358595182},{"$f":"+IF($K65=\"Ongoing\",BD65,IF(RIGHT($K65,2)=RIGHT(BZ$39,2),SUM($AV65:BD65),0)+IF(RIGHT(BZ$39,2)>RIGHT($K65,2),BD65,0))","v":2.3393932532347503},{"$f":"+IF($K65=\"Ongoing\",BE65,IF(RIGHT($K65,2)=RIGHT(CA$39,2),SUM($AV65:BE65),0)+IF(RIGHT(CA$39,2)>RIGHT($K65,2),BE65,0))","v":2.3853508364140481},null,{"$f":"+O65*KeyAssumptionsPriceControl_FO!X$15","v":3.4524671062846575},{"$f":"+P65*KeyAssumptionsPriceControl_FO!Y$15","v":2.8613244176284649},{"$f":"+Q65*KeyAssumptionsPriceControl_FO!Z$15","v":2.1431980390984351},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AA$15","v":2.665059545463889},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AB$15","v":3.3785667982745302},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AC$15","v":2.859294915115838},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AD$15","v":8.1031562224598179},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AE$15","v":8.9708800882749085},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AF$15","v":2.8706744006814322},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AG$15","v":2.9943916361452745},null,2.8770559219038812E-2,8.13854885849815E-2,0.12308984239103901,0.16315865559572504,0.21352220846021183,0.2655043894051316,0.35685814888492873,0.49914178480771815,0.59782140554902108,0.64669695585591025]
[null,null,"Water Renewals - Pipelines/Networks",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,2.8745390341959336,3.8549456885397402,2.4588874630314228,2.9970898659889089,2.8541138955637706,4.4326707347504621,6.282371289279113,4.7761194408502776,2.9758477218114603,1.8647201802218112,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.8745390341959336,3.8549456885397402,2.4588874630314228,2.9970898659889089,2.8541138955637706,4.4326707347504621,6.282371289279113,4.7761194408502776,2.9758477218114603,1.8647201802218112,null,2.3954491951632781E-2,8.0033531307763389E-2,0.1326488075708564,0.17811528531269252,0.22687531665896482,0.28759852191158342,0.37689053877849654,0.46904462819624149,0.53364435455175596,0.57398242040203329,null,{"$f":"+IF($K66=\"Ongoing\",AV66,IF(RIGHT($K66,2)=RIGHT(BR$39,2),SUM($AV66:AV66),0)+IF(RIGHT(BR$39,2)>RIGHT($K66,2),AV66,0))","v":2.8745390341959336},{"$f":"+IF($K66=\"Ongoing\",AW66,IF(RIGHT($K66,2)=RIGHT(BS$39,2),SUM($AV66:AW66),0)+IF(RIGHT(BS$39,2)>RIGHT($K66,2),AW66,0))","v":3.8549456885397402},{"$f":"+IF($K66=\"Ongoing\",AX66,IF(RIGHT($K66,2)=RIGHT(BT$39,2),SUM($AV66:AX66),0)+IF(RIGHT(BT$39,2)>RIGHT($K66,2),AX66,0))","v":2.4588874630314228},{"$f":"+IF($K66=\"Ongoing\",AY66,IF(RIGHT($K66,2)=RIGHT(BU$39,2),SUM($AV66:AY66),0)+IF(RIGHT(BU$39,2)>RIGHT($K66,2),AY66,0))","v":2.9970898659889089},{"$f":"+IF($K66=\"Ongoing\",AZ66,IF(RIGHT($K66,2)=RIGHT(BV$39,2),SUM($AV66:AZ66),0)+IF(RIGHT(BV$39,2)>RIGHT($K66,2),AZ66,0))","v":2.8541138955637706},{"$f":"+IF($K66=\"Ongoing\",BA66,IF(RIGHT($K66,2)=RIGHT(BW$39,2),SUM($AV66:BA66),0)+IF(RIGHT(BW$39,2)>RIGHT($K66,2),BA66,0))","v":4.4326707347504621},{"$f":"+IF($K66=\"Ongoing\",BB66,IF(RIGHT($K66,2)=RIGHT(BX$39,2),SUM($AV66:BB66),0)+IF(RIGHT(BX$39,2)>RIGHT($K66,2),BB66,0))","v":6.282371289279113},{"$f":"+IF($K66=\"Ongoing\",BC66,IF(RIGHT($K66,2)=RIGHT(BY$39,2),SUM($AV66:BC66),0)+IF(RIGHT(BY$39,2)>RIGHT($K66,2),BC66,0))","v":4.7761194408502776},{"$f":"+IF($K66=\"Ongoing\",BD66,IF(RIGHT($K66,2)=RIGHT(BZ$39,2),SUM($AV66:BD66),0)+IF(RIGHT(BZ$39,2)>RIGHT($K66,2),BD66,0))","v":2.9758477218114603},{"$f":"+IF($K66=\"Ongoing\",BE66,IF(RIGHT($K66,2)=RIGHT(CA$39,2),SUM($AV66:BE66),0)+IF(RIGHT(CA$39,2)>RIGHT($K66,2),BE66,0))","v":1.8647201802218112},null,{"$f":"+O66*KeyAssumptionsPriceControl_FO!X$15","v":2.9406534319824398},{"$f":"+P66*KeyAssumptionsPriceControl_FO!Y$15","v":4.0343124564818051},{"$f":"+Q66*KeyAssumptionsPriceControl_FO!Z$15","v":2.6324828696681837},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AA$15","v":3.2824815979727591},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AB$15","v":3.1977865279592974},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AC$15","v":5.0806499630053574},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AD$15","v":7.3663616338614997},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AE$15","v":5.7290188178498038},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AF$15","v":3.6516690229477584},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AG$15","v":2.3408307181352015},null,2.4505445266520331E-2,8.2630161003722363E-2,0.13818678872163895,0.1874781592853135,0.24148039366808063,0.31046736442611944,0.41419246106667656,0.52332063149760411,0.60149303017091704,0.65143052801327506]
[null,null,"Waste Renewals - Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,3.0895371072088729,1.6950107670979664,1.2201262939001847,1.6158633548983359,0.87953710720887235,1.9020910351201477,2.9876871534195932,1.7611575785582259,8.9724570240295751,1.4234279112754156,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,3.0895371072088729,1.6950107670979664,1.2201262939001847,1.6158633548983359,0.87953710720887235,1.9020910351201477,2.9876871534195932,1.7611575785582259,8.9724570240295751,1.4234279112754156,null,2.5746142560073942E-2,6.5617374845964277E-2,8.9910183687615525E-2,0.11354343076093654,0.13433843461182993,0.15751866913123846,0.19826682070240292,0.23784052680221807,0.3272873151571164,0.41391968961799136,null,{"$f":"+IF($K67=\"Ongoing\",AV67,IF(RIGHT($K67,2)=RIGHT(BR$39,2),SUM($AV67:AV67),0)+IF(RIGHT(BR$39,2)>RIGHT($K67,2),AV67,0))","v":3.0895371072088729},{"$f":"+IF($K67=\"Ongoing\",AW67,IF(RIGHT($K67,2)=RIGHT(BS$39,2),SUM($AV67:AW67),0)+IF(RIGHT(BS$39,2)>RIGHT($K67,2),AW67,0))","v":1.6950107670979664},{"$f":"+IF($K67=\"Ongoing\",AX67,IF(RIGHT($K67,2)=RIGHT(BT$39,2),SUM($AV67:AX67),0)+IF(RIGHT(BT$39,2)>RIGHT($K67,2),AX67,0))","v":1.2201262939001847},{"$f":"+IF($K67=\"Ongoing\",AY67,IF(RIGHT($K67,2)=RIGHT(BU$39,2),SUM($AV67:AY67),0)+IF(RIGHT(BU$39,2)>RIGHT($K67,2),AY67,0))","v":1.6158633548983359},{"$f":"+IF($K67=\"Ongoing\",AZ67,IF(RIGHT($K67,2)=RIGHT(BV$39,2),SUM($AV67:AZ67),0)+IF(RIGHT(BV$39,2)>RIGHT($K67,2),AZ67,0))","v":0.87953710720887235},{"$f":"+IF($K67=\"Ongoing\",BA67,IF(RIGHT($K67,2)=RIGHT(BW$39,2),SUM($AV67:BA67),0)+IF(RIGHT(BW$39,2)>RIGHT($K67,2),BA67,0))","v":1.9020910351201477},{"$f":"+IF($K67=\"Ongoing\",BB67,IF(RIGHT($K67,2)=RIGHT(BX$39,2),SUM($AV67:BB67),0)+IF(RIGHT(BX$39,2)>RIGHT($K67,2),BB67,0))","v":2.9876871534195932},{"$f":"+IF($K67=\"Ongoing\",BC67,IF(RIGHT($K67,2)=RIGHT(BY$39,2),SUM($AV67:BC67),0)+IF(RIGHT(BY$39,2)>RIGHT($K67,2),BC67,0))","v":1.7611575785582259},{"$f":"+IF($K67=\"Ongoing\",BD67,IF(RIGHT($K67,2)=RIGHT(BZ$39,2),SUM($AV67:BD67),0)+IF(RIGHT(BZ$39,2)>RIGHT($K67,2),BD67,0))","v":8.9724570240295751},{"$f":"+IF($K67=\"Ongoing\",BE67,IF(RIGHT($K67,2)=RIGHT(CA$39,2),SUM($AV67:BE67),0)+IF(RIGHT(CA$39,2)>RIGHT($K67,2),BE67,0))","v":1.4234279112754156},null,{"$f":"+O67*KeyAssumptionsPriceControl_FO!X$15","v":3.1605964606746766},{"$f":"+P67*KeyAssumptionsPriceControl_FO!Y$15","v":1.7738779230802673},{"$f":"+Q67*KeyAssumptionsPriceControl_FO!Z$15","v":1.3062661938843345},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AA$15","v":1.7697306268600028},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AB$15","v":0.98544487542858172},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AC$15","v":2.1801436031453911},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AD$15","v":3.5031969629824879},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AE$15","v":2.1125319485231784},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AF$15","v":11.010120959561208},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AG$15","v":1.786865297595575},null,2.6338303838955638E-2,6.745892370358017E-2,9.3126791344951859E-2,0.11876009818448799,0.14171989403689284,0.16809979802500929,0.21546096940940829,0.26225871033862219,0.37161415123932534,0.4782557033822985]
[null,null,"Waste Growth - Pipelines/Networks",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0.74551756007393755,1.4552911275415894,0,0.33395101663585969,0.62500924214417752,7.0211414048059142,2.7114371534195936,0.94466266173752289,0.17157116451016627,0.6862846580406653,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.74551756007393755,1.4552911275415894,0,0.33395101663585969,0.62500924214417752,7.0211414048059142,2.7114371534195936,0.94466266173752289,0.17157116451016627,0.6862846580406653,null,6.2126463339494797E-3,2.4552718730745538E-2,3.668014479359212E-2,3.9463069932224287E-2,4.7454405422057928E-2,0.11117232747997535,0.19227714879852129,0.2227446472581639,0.23204659581022796,0.2391953943314849,null,{"$f":"+IF($K68=\"Ongoing\",AV68,IF(RIGHT($K68,2)=RIGHT(BR$39,2),SUM($AV68:AV68),0)+IF(RIGHT(BR$39,2)>RIGHT($K68,2),AV68,0))","v":0.74551756007393755},{"$f":"+IF($K68=\"Ongoing\",AW68,IF(RIGHT($K68,2)=RIGHT(BS$39,2),SUM($AV68:AW68),0)+IF(RIGHT(BS$39,2)>RIGHT($K68,2),AW68,0))","v":1.4552911275415894},{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BT$39,2),SUM($AV68:AX68),0)+IF(RIGHT(BT$39,2)>RIGHT($K68,2),AX68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",AY68,IF(RIGHT($K68,2)=RIGHT(BU$39,2),SUM($AV68:AY68),0)+IF(RIGHT(BU$39,2)>RIGHT($K68,2),AY68,0))","v":0.33395101663585969},{"$f":"+IF($K68=\"Ongoing\",AZ68,IF(RIGHT($K68,2)=RIGHT(BV$39,2),SUM($AV68:AZ68),0)+IF(RIGHT(BV$39,2)>RIGHT($K68,2),AZ68,0))","v":0.62500924214417752},{"$f":"+IF($K68=\"Ongoing\",BA68,IF(RIGHT($K68,2)=RIGHT(BW$39,2),SUM($AV68:BA68),0)+IF(RIGHT(BW$39,2)>RIGHT($K68,2),BA68,0))","v":7.0211414048059142},{"$f":"+IF($K68=\"Ongoing\",BB68,IF(RIGHT($K68,2)=RIGHT(BX$39,2),SUM($AV68:BB68),0)+IF(RIGHT(BX$39,2)>RIGHT($K68,2),BB68,0))","v":2.7114371534195936},{"$f":"+IF($K68=\"Ongoing\",BC68,IF(RIGHT($K68,2)=RIGHT(BY$39,2),SUM($AV68:BC68),0)+IF(RIGHT(BY$39,2)>RIGHT($K68,2),BC68,0))","v":0.94466266173752289},{"$f":"+IF($K68=\"Ongoing\",BD68,IF(RIGHT($K68,2)=RIGHT(BZ$39,2),SUM($AV68:BD68),0)+IF(RIGHT(BZ$39,2)>RIGHT($K68,2),BD68,0))","v":0.17157116451016627},{"$f":"+IF($K68=\"Ongoing\",BE68,IF(RIGHT($K68,2)=RIGHT(CA$39,2),SUM($AV68:BE68),0)+IF(RIGHT(CA$39,2)>RIGHT($K68,2),BE68,0))","v":0.6862846580406653},null,{"$f":"+O68*KeyAssumptionsPriceControl_FO!X$15","v":0.76266446395563803},{"$f":"+P68*KeyAssumptionsPriceControl_FO!Y$15","v":1.5230043684149717},{"$f":"+Q68*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AA$15","v":0.36575081687442496},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AB$15","v":0.70026852729502242},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AC$15","v":8.0475099444964098},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AD$15","v":3.1792814687125301},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AE$15","v":1.1331354319419769},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AF$15","v":0.21053533824354143},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AG$15","v":0.86151060409257174},null,6.3555371996303171E-3,2.54027774693854E-2,3.8094480539510159E-2,4.1142404013463703E-2,5.0025898548209095E-2,0.12292405247980435,0.21648064758987887,0.25241745509533309,0.26361471151354571,0.27254842769968002]
[null,null,"Waste Growth - Treatment",null,"Sewerage","Growth","Treatment","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0,0,0.51062846580406651,1.5318853974121993,0.71487985212569305,0.81700554528650648,0.13276340110905729,0.47999075785582251,0.51062846580406651,8.1700554528650642,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0.51062846580406651,1.5318853974121993,0.71487985212569305,0.81700554528650648,0.13276340110905729,0.47999075785582251,0.51062846580406651,8.1700554528650642,null,0,0,4.2552372150338877E-3,2.1276186075169436E-2,3.9999229821318545E-2,5.2764941466420204E-2,6.0679682686383234E-2,6.5785967344423907E-2,7.4041127541589646E-2,0.14638016019716571,null,{"$f":"+IF($K69=\"Ongoing\",AV69,IF(RIGHT($K69,2)=RIGHT(BR$39,2),SUM($AV69:AV69),0)+IF(RIGHT(BR$39,2)>RIGHT($K69,2),AV69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AW69,IF(RIGHT($K69,2)=RIGHT(BS$39,2),SUM($AV69:AW69),0)+IF(RIGHT(BS$39,2)>RIGHT($K69,2),AW69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AX69,IF(RIGHT($K69,2)=RIGHT(BT$39,2),SUM($AV69:AX69),0)+IF(RIGHT(BT$39,2)>RIGHT($K69,2),AX69,0))","v":0.51062846580406651},{"$f":"+IF($K69=\"Ongoing\",AY69,IF(RIGHT($K69,2)=RIGHT(BU$39,2),SUM($AV69:AY69),0)+IF(RIGHT(BU$39,2)>RIGHT($K69,2),AY69,0))","v":1.5318853974121993},{"$f":"+IF($K69=\"Ongoing\",AZ69,IF(RIGHT($K69,2)=RIGHT(BV$39,2),SUM($AV69:AZ69),0)+IF(RIGHT(BV$39,2)>RIGHT($K69,2),AZ69,0))","v":0.71487985212569305},{"$f":"+IF($K69=\"Ongoing\",BA69,IF(RIGHT($K69,2)=RIGHT(BW$39,2),SUM($AV69:BA69),0)+IF(RIGHT(BW$39,2)>RIGHT($K69,2),BA69,0))","v":0.81700554528650648},{"$f":"+IF($K69=\"Ongoing\",BB69,IF(RIGHT($K69,2)=RIGHT(BX$39,2),SUM($AV69:BB69),0)+IF(RIGHT(BX$39,2)>RIGHT($K69,2),BB69,0))","v":0.13276340110905729},{"$f":"+IF($K69=\"Ongoing\",BC69,IF(RIGHT($K69,2)=RIGHT(BY$39,2),SUM($AV69:BC69),0)+IF(RIGHT(BY$39,2)>RIGHT($K69,2),BC69,0))","v":0.47999075785582251},{"$f":"+IF($K69=\"Ongoing\",BD69,IF(RIGHT($K69,2)=RIGHT(BZ$39,2),SUM($AV69:BD69),0)+IF(RIGHT(BZ$39,2)>RIGHT($K69,2),BD69,0))","v":0.51062846580406651},{"$f":"+IF($K69=\"Ongoing\",BE69,IF(RIGHT($K69,2)=RIGHT(CA$39,2),SUM($AV69:BE69),0)+IF(RIGHT(CA$39,2)>RIGHT($K69,2),BE69,0))","v":8.1700554528650642},null,{"$f":"+O69*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P69*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q69*KeyAssumptionsPriceControl_FO!Z$15","v":0.54667841013632146},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AA$15","v":1.67775604070837},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AB$15","v":0.80096073383417576},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AC$15","v":0.9364375208141279},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AD$15","v":0.15567103236633856},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AE$15","v":0.5757553005543018},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AF$15","v":0.62659326858196884},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AG$15","v":10.256078620149665},null,0,0,4.5556534178026785E-3,2.3092607174841774E-2,4.3748580296029654E-2,5.822689908476552E-2,6.7327803694602742E-2,7.3423023135608084E-2,8.3442594545076992E-2,0.17413152695117395]
[null,null,"Water Renewals - Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,2.5929713493530495,2.4714417744916819,4.0543900184842876,2.0833641404805916,0.91402495378927862,1.1029574861367837,2.287615526802218,0.93955637707948236,1.1642329020332718,1.5318853974121995,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.5929713493530495,2.4714417744916819,4.0543900184842876,2.0833641404805916,0.91402495378927862,1.1029574861367837,2.287615526802218,0.93955637707948236,1.1642329020332718,1.5318853974121995,null,2.1608094577942081E-2,6.3811537276648178E-2,0.11819346888478127,0.16934142020948859,0.1943196626617375,0.21112784966112136,0.23938262476894639,0.26627572396796056,0.28380730129390019,0.30627495378927916,null,{"$f":"+IF($K70=\"Ongoing\",AV70,IF(RIGHT($K70,2)=RIGHT(BR$39,2),SUM($AV70:AV70),0)+IF(RIGHT(BR$39,2)>RIGHT($K70,2),AV70,0))","v":2.5929713493530495},{"$f":"+IF($K70=\"Ongoing\",AW70,IF(RIGHT($K70,2)=RIGHT(BS$39,2),SUM($AV70:AW70),0)+IF(RIGHT(BS$39,2)>RIGHT($K70,2),AW70,0))","v":2.4714417744916819},{"$f":"+IF($K70=\"Ongoing\",AX70,IF(RIGHT($K70,2)=RIGHT(BT$39,2),SUM($AV70:AX70),0)+IF(RIGHT(BT$39,2)>RIGHT($K70,2),AX70,0))","v":4.0543900184842876},{"$f":"+IF($K70=\"Ongoing\",AY70,IF(RIGHT($K70,2)=RIGHT(BU$39,2),SUM($AV70:AY70),0)+IF(RIGHT(BU$39,2)>RIGHT($K70,2),AY70,0))","v":2.0833641404805916},{"$f":"+IF($K70=\"Ongoing\",AZ70,IF(RIGHT($K70,2)=RIGHT(BV$39,2),SUM($AV70:AZ70),0)+IF(RIGHT(BV$39,2)>RIGHT($K70,2),AZ70,0))","v":0.91402495378927862},{"$f":"+IF($K70=\"Ongoing\",BA70,IF(RIGHT($K70,2)=RIGHT(BW$39,2),SUM($AV70:BA70),0)+IF(RIGHT(BW$39,2)>RIGHT($K70,2),BA70,0))","v":1.1029574861367837},{"$f":"+IF($K70=\"Ongoing\",BB70,IF(RIGHT($K70,2)=RIGHT(BX$39,2),SUM($AV70:BB70),0)+IF(RIGHT(BX$39,2)>RIGHT($K70,2),BB70,0))","v":2.287615526802218},{"$f":"+IF($K70=\"Ongoing\",BC70,IF(RIGHT($K70,2)=RIGHT(BY$39,2),SUM($AV70:BC70),0)+IF(RIGHT(BY$39,2)>RIGHT($K70,2),BC70,0))","v":0.93955637707948236},{"$f":"+IF($K70=\"Ongoing\",BD70,IF(RIGHT($K70,2)=RIGHT(BZ$39,2),SUM($AV70:BD70),0)+IF(RIGHT(BZ$39,2)>RIGHT($K70,2),BD70,0))","v":1.1642329020332718},{"$f":"+IF($K70=\"Ongoing\",BE70,IF(RIGHT($K70,2)=RIGHT(CA$39,2),SUM($AV70:BE70),0)+IF(RIGHT(CA$39,2)>RIGHT($K70,2),BE70,0))","v":1.5318853974121995},null,{"$f":"+O70*KeyAssumptionsPriceControl_FO!X$15","v":2.6526096903881693},{"$f":"+P70*KeyAssumptionsPriceControl_FO!Y$15","v":2.5864354888170049},{"$f":"+Q70*KeyAssumptionsPriceControl_FO!Z$15","v":4.3406265764823919},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AA$15","v":2.2817482153633839},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AB$15","v":1.0240855096879815},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AC$15","v":1.2641906530990725},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AD$15","v":2.6823316346199877},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AE$15","v":1.1270103755531014},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AF$15","v":1.4286326523668891},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AG$15","v":1.923014741278062},null,2.2105080753234745E-2,6.5763790579944525E-2,0.12348930779077284,0.17867576438948765,0.2062243787649157,0.22529334678814117,0.25818103251913332,0.28992554927057573,0.31122257450324237,0.33915296945028361]
[null,null,"Water Growth - Pipelines/Networks",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,1.2969963031423291,0.48918207024029581,0.19403881700554523,1.113170055452865,0.47488447319778171,0.6607532347504621,1.1188890942698704,2.1654731977818855,2.2187725970425136,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.2969963031423291,0.48918207024029581,0.19403881700554523,1.113170055452865,0.47488447319778171,0.6607532347504621,1.1188890942698704,2.1654731977818855,2.2187725970425136,0,null,1.0808302526186076E-2,2.5693122304374618E-2,3.138662969808996E-2,4.2280036968576712E-2,5.5513824707332092E-2,6.4977472273567455E-2,7.9807825015403566E-2,0.10717751078250154,0.14371289240603818,0.16220266404805911,null,{"$f":"+IF($K71=\"Ongoing\",AV71,IF(RIGHT($K71,2)=RIGHT(BR$39,2),SUM($AV71:AV71),0)+IF(RIGHT(BR$39,2)>RIGHT($K71,2),AV71,0))","v":1.2969963031423291},{"$f":"+IF($K71=\"Ongoing\",AW71,IF(RIGHT($K71,2)=RIGHT(BS$39,2),SUM($AV71:AW71),0)+IF(RIGHT(BS$39,2)>RIGHT($K71,2),AW71,0))","v":0.48918207024029581},{"$f":"+IF($K71=\"Ongoing\",AX71,IF(RIGHT($K71,2)=RIGHT(BT$39,2),SUM($AV71:AX71),0)+IF(RIGHT(BT$39,2)>RIGHT($K71,2),AX71,0))","v":0.19403881700554523},{"$f":"+IF($K71=\"Ongoing\",AY71,IF(RIGHT($K71,2)=RIGHT(BU$39,2),SUM($AV71:AY71),0)+IF(RIGHT(BU$39,2)>RIGHT($K71,2),AY71,0))","v":1.113170055452865},{"$f":"+IF($K71=\"Ongoing\",AZ71,IF(RIGHT($K71,2)=RIGHT(BV$39,2),SUM($AV71:AZ71),0)+IF(RIGHT(BV$39,2)>RIGHT($K71,2),AZ71,0))","v":0.47488447319778171},{"$f":"+IF($K71=\"Ongoing\",BA71,IF(RIGHT($K71,2)=RIGHT(BW$39,2),SUM($AV71:BA71),0)+IF(RIGHT(BW$39,2)>RIGHT($K71,2),BA71,0))","v":0.6607532347504621},{"$f":"+IF($K71=\"Ongoing\",BB71,IF(RIGHT($K71,2)=RIGHT(BX$39,2),SUM($AV71:BB71),0)+IF(RIGHT(BX$39,2)>RIGHT($K71,2),BB71,0))","v":1.1188890942698704},{"$f":"+IF($K71=\"Ongoing\",BC71,IF(RIGHT($K71,2)=RIGHT(BY$39,2),SUM($AV71:BC71),0)+IF(RIGHT(BY$39,2)>RIGHT($K71,2),BC71,0))","v":2.1654731977818855},{"$f":"+IF($K71=\"Ongoing\",BD71,IF(RIGHT($K71,2)=RIGHT(BZ$39,2),SUM($AV71:BD71),0)+IF(RIGHT(BZ$39,2)>RIGHT($K71,2),BD71,0))","v":2.2187725970425136},{"$f":"+IF($K71=\"Ongoing\",BE71,IF(RIGHT($K71,2)=RIGHT(CA$39,2),SUM($AV71:BE71),0)+IF(RIGHT(CA$39,2)>RIGHT($K71,2),BE71,0))","v":0},null,{"$f":"+O71*KeyAssumptionsPriceControl_FO!X$15","v":1.3268272181146026},{"$f":"+P71*KeyAssumptionsPriceControl_FO!Y$15","v":0.51194322278650639},{"$f":"+Q71*KeyAssumptionsPriceControl_FO!Z$15","v":0.2077377958518021},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AA$15","v":1.2191693895814157},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AB$15","v":0.53206677318984519},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AC$15","v":0.75734384495842588},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AD$15","v":1.3119475620043115},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AE$15","v":2.5975139133943443},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AF$15","v":2.7226605387769993},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.1056893484288354E-2,2.6379980491797593E-2,3.2377322313783499E-2,4.4268215525726989E-2,5.8861850215487489E-2,6.9606938700056409E-2,8.6851033758079219E-2,0.11942987938640134,0.1637646664878292,0.18645350431097088]
[null,null,"Water Growth - Headworks",null,"Water","Growth","Headworks","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0.25531423290203326,0,0,5.1062846580406655E-2,0.16340110905730129,5.320748613678373,2.5939926062846581,0.16340110905730129,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.25531423290203326,0,0,5.1062846580406655E-2,0.16340110905730129,5.320748613678373,2.5939926062846581,0.16340110905730129,0,0,null,2.1276186075169438E-3,4.2552372150338877E-3,4.2552372150338877E-3,4.6807609365372765E-3,6.4679605668515093E-3,5.2169208256315457E-2,0.11812538508934073,0.14110366605052371,0.14246534195933455,0.14246534195933455,null,{"$f":"+IF($K72=\"Ongoing\",AV72,IF(RIGHT($K72,2)=RIGHT(BR$39,2),SUM($AV72:AV72),0)+IF(RIGHT(BR$39,2)>RIGHT($K72,2),AV72,0))","v":0.25531423290203326},{"$f":"+IF($K72=\"Ongoing\",AW72,IF(RIGHT($K72,2)=RIGHT(BS$39,2),SUM($AV72:AW72),0)+IF(RIGHT(BS$39,2)>RIGHT($K72,2),AW72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AX72,IF(RIGHT($K72,2)=RIGHT(BT$39,2),SUM($AV72:AX72),0)+IF(RIGHT(BT$39,2)>RIGHT($K72,2),AX72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AY72,IF(RIGHT($K72,2)=RIGHT(BU$39,2),SUM($AV72:AY72),0)+IF(RIGHT(BU$39,2)>RIGHT($K72,2),AY72,0))","v":5.1062846580406655E-2},{"$f":"+IF($K72=\"Ongoing\",AZ72,IF(RIGHT($K72,2)=RIGHT(BV$39,2),SUM($AV72:AZ72),0)+IF(RIGHT(BV$39,2)>RIGHT($K72,2),AZ72,0))","v":0.16340110905730129},{"$f":"+IF($K72=\"Ongoing\",BA72,IF(RIGHT($K72,2)=RIGHT(BW$39,2),SUM($AV72:BA72),0)+IF(RIGHT(BW$39,2)>RIGHT($K72,2),BA72,0))","v":5.320748613678373},{"$f":"+IF($K72=\"Ongoing\",BB72,IF(RIGHT($K72,2)=RIGHT(BX$39,2),SUM($AV72:BB72),0)+IF(RIGHT(BX$39,2)>RIGHT($K72,2),BB72,0))","v":2.5939926062846581},{"$f":"+IF($K72=\"Ongoing\",BC72,IF(RIGHT($K72,2)=RIGHT(BY$39,2),SUM($AV72:BC72),0)+IF(RIGHT(BY$39,2)>RIGHT($K72,2),BC72,0))","v":0.16340110905730129},{"$f":"+IF($K72=\"Ongoing\",BD72,IF(RIGHT($K72,2)=RIGHT(BZ$39,2),SUM($AV72:BD72),0)+IF(RIGHT(BZ$39,2)>RIGHT($K72,2),BD72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",BE72,IF(RIGHT($K72,2)=RIGHT(CA$39,2),SUM($AV72:BE72),0)+IF(RIGHT(CA$39,2)>RIGHT($K72,2),BE72,0))","v":0},null,{"$f":"+O72*KeyAssumptionsPriceControl_FO!X$15","v":0.26118646025878001},{"$f":"+P72*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q72*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AA$15","v":5.5925201356945682E-2},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AB$15","v":0.18307673916209735},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AC$15","v":6.0985493543020075},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AD$15","v":3.0415724785423075},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AE$15","v":0.19600180444401766},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.1765538354898335E-3,4.353107670979667E-3,4.353107670979667E-3,4.8191510156208811E-3,6.8108338532795725E-3,5.9157717965480444E-2,0.13532539990584974,0.16230518559740245,0.16393853396776928,0.16393853396776928]
[null,null,"Waste Improvements / Compliance - Pipelines/Networks",null,"Sewerage","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,5.1675600739371531E-2,0.45956561922365985,0.40850277264325319,3.0637707948244018E-2,0.27573937153419548,1.6135859519408502,1.143807763401109,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.1675600739371531E-2,0,0,0,0,0,0,0,0,0,null,0,0.45956561922365985,0.40850277264325319,3.0637707948244018E-2,0.27573937153419548,1.6135859519408502,1.143807763401109,0,0,0,null,0,3.8297134935304988E-3,1.1063616759088107E-2,1.472312076401725E-2,1.7276263093037578E-2,3.3020640788662958E-2,5.5998921749845949E-2,6.5530653111521855E-2,6.5530653111521855E-2,6.5530653111521855E-2,null,{"$f":"+IF($K73=\"Ongoing\",AV73,IF(RIGHT($K73,2)=RIGHT(BR$39,2),SUM($AV73:AV73),0)+IF(RIGHT(BR$39,2)>RIGHT($K73,2),AV73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AW73,IF(RIGHT($K73,2)=RIGHT(BS$39,2),SUM($AV73:AW73),0)+IF(RIGHT(BS$39,2)>RIGHT($K73,2),AW73,0))","v":0.45956561922365985},{"$f":"+IF($K73=\"Ongoing\",AX73,IF(RIGHT($K73,2)=RIGHT(BT$39,2),SUM($AV73:AX73),0)+IF(RIGHT(BT$39,2)>RIGHT($K73,2),AX73,0))","v":0.40850277264325319},{"$f":"+IF($K73=\"Ongoing\",AY73,IF(RIGHT($K73,2)=RIGHT(BU$39,2),SUM($AV73:AY73),0)+IF(RIGHT(BU$39,2)>RIGHT($K73,2),AY73,0))","v":3.0637707948244018E-2},{"$f":"+IF($K73=\"Ongoing\",AZ73,IF(RIGHT($K73,2)=RIGHT(BV$39,2),SUM($AV73:AZ73),0)+IF(RIGHT(BV$39,2)>RIGHT($K73,2),AZ73,0))","v":0.27573937153419548},{"$f":"+IF($K73=\"Ongoing\",BA73,IF(RIGHT($K73,2)=RIGHT(BW$39,2),SUM($AV73:BA73),0)+IF(RIGHT(BW$39,2)>RIGHT($K73,2),BA73,0))","v":1.6135859519408502},{"$f":"+IF($K73=\"Ongoing\",BB73,IF(RIGHT($K73,2)=RIGHT(BX$39,2),SUM($AV73:BB73),0)+IF(RIGHT(BX$39,2)>RIGHT($K73,2),BB73,0))","v":1.143807763401109},{"$f":"+IF($K73=\"Ongoing\",BC73,IF(RIGHT($K73,2)=RIGHT(BY$39,2),SUM($AV73:BC73),0)+IF(RIGHT(BY$39,2)>RIGHT($K73,2),BC73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BD73,IF(RIGHT($K73,2)=RIGHT(BZ$39,2),SUM($AV73:BD73),0)+IF(RIGHT(BZ$39,2)>RIGHT($K73,2),BD73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BE73,IF(RIGHT($K73,2)=RIGHT(CA$39,2),SUM($AV73:BE73),0)+IF(RIGHT(CA$39,2)>RIGHT($K73,2),BE73,0))","v":0},null,{"$f":"+O73*KeyAssumptionsPriceControl_FO!X$15","v":5.2864139556377074E-2},{"$f":"+P73*KeyAssumptionsPriceControl_FO!Y$15","v":0.48094874792051745},{"$f":"+Q73*KeyAssumptionsPriceControl_FO!Z$15","v":0.43734272810905711},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AA$15","v":3.3555120814167436E-2},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AB$15","v":0.30894199733603878},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AC$15","v":1.8494641036079023},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AD$15","v":1.3411658173099938},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,4.4053449630314227E-4,4.8889752252772641E-3,1.2541404192190384E-2,1.6465552933217251E-2,1.9319695584468971E-2,3.7306413092335143E-2,6.3894995766650947E-2,7.5071377577567558E-2,7.5071377577567558E-2,7.5071377577567558E-2]
[null,null,"Water Renewals - Headworks",null,"Water","Renewals","Headworks","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0.22467652495378926,0.56169131238447323,0.10212569316081331,0,0.44731053604436227,2.5858225508317929,4.0850277264325312,1.0416820702402958,0,3.063770794824399E-2,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0.29412199630314234,1.1764879852125694,0,0,0,0,null,0.22467652495378926,0.56169131238447323,0.10212569316081331,0,0.15318853974121993,1.4093345656192235,4.0850277264325312,1.0416820702402958,0,3.063770794824399E-2,null,1.8723043746149105E-3,8.4253696857670979E-3,1.3957178065311153E-2,1.4808225508317931E-2,1.6084796672828097E-2,2.9105822550831793E-2,7.489217498459641E-2,0.11761475662353665,0.12629544054220579,0.12655075477510783,null,{"$f":"+IF($K74=\"Ongoing\",AV74,IF(RIGHT($K74,2)=RIGHT(BR$39,2),SUM($AV74:AV74),0)+IF(RIGHT(BR$39,2)>RIGHT($K74,2),AV74,0))","v":0.22467652495378926},{"$f":"+IF($K74=\"Ongoing\",AW74,IF(RIGHT($K74,2)=RIGHT(BS$39,2),SUM($AV74:AW74),0)+IF(RIGHT(BS$39,2)>RIGHT($K74,2),AW74,0))","v":0.56169131238447323},{"$f":"+IF($K74=\"Ongoing\",AX74,IF(RIGHT($K74,2)=RIGHT(BT$39,2),SUM($AV74:AX74),0)+IF(RIGHT(BT$39,2)>RIGHT($K74,2),AX74,0))","v":0.10212569316081331},{"$f":"+IF($K74=\"Ongoing\",AY74,IF(RIGHT($K74,2)=RIGHT(BU$39,2),SUM($AV74:AY74),0)+IF(RIGHT(BU$39,2)>RIGHT($K74,2),AY74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",AZ74,IF(RIGHT($K74,2)=RIGHT(BV$39,2),SUM($AV74:AZ74),0)+IF(RIGHT(BV$39,2)>RIGHT($K74,2),AZ74,0))","v":0.15318853974121993},{"$f":"+IF($K74=\"Ongoing\",BA74,IF(RIGHT($K74,2)=RIGHT(BW$39,2),SUM($AV74:BA74),0)+IF(RIGHT(BW$39,2)>RIGHT($K74,2),BA74,0))","v":1.4093345656192235},{"$f":"+IF($K74=\"Ongoing\",BB74,IF(RIGHT($K74,2)=RIGHT(BX$39,2),SUM($AV74:BB74),0)+IF(RIGHT(BX$39,2)>RIGHT($K74,2),BB74,0))","v":4.0850277264325312},{"$f":"+IF($K74=\"Ongoing\",BC74,IF(RIGHT($K74,2)=RIGHT(BY$39,2),SUM($AV74:BC74),0)+IF(RIGHT(BY$39,2)>RIGHT($K74,2),BC74,0))","v":1.0416820702402958},{"$f":"+IF($K74=\"Ongoing\",BD74,IF(RIGHT($K74,2)=RIGHT(BZ$39,2),SUM($AV74:BD74),0)+IF(RIGHT(BZ$39,2)>RIGHT($K74,2),BD74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BE74,IF(RIGHT($K74,2)=RIGHT(CA$39,2),SUM($AV74:BE74),0)+IF(RIGHT(CA$39,2)>RIGHT($K74,2),BE74,0))","v":3.063770794824399E-2},null,{"$f":"+O74*KeyAssumptionsPriceControl_FO!X$15","v":0.22984408502772638},{"$f":"+P74*KeyAssumptionsPriceControl_FO!Y$15","v":0.58782624745841028},{"$f":"+Q74*KeyAssumptionsPriceControl_FO!Z$15","v":0.10933568202726429},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AB$15","v":0.50117257345624144},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AC$15","v":2.9638247533767146},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AD$15","v":4.7898779189642626},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AE$15","v":1.2495115033306126},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AG$15","v":3.8460294825561243E-2},null,1.9153673752310531E-3,8.7292868126155262E-3,1.453896955832948E-2,1.5450100241890015E-2,1.962653835402536E-2,4.8501516077633325E-2,0.11311570501380813,0.16344395019959876,0.17385654606068718,0.17417704851756685]
[null,null,"Water Growth - Treatment",null,"Water","Growth","Treatment","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,2.0425138632162661E-2,0.30637707948243992,0,0,2.0425138632162661E-2,8.1700554528650646E-2,0.40850277264325324,0,3.0637707948243991,7.6594269870609981,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.0425138632162661E-2,0.30637707948243992,0,0,2.0425138632162661E-2,8.1700554528650646E-2,0.40850277264325324,0,3.0637707948243991,7.6594269870609981,null,1.7020948860135552E-4,2.8935613062230437E-3,5.4467036352433768E-3,5.4467036352433768E-3,5.6169131238447325E-3,6.4679605668515093E-3,1.0552988293284042E-2,1.3957178065311153E-2,3.9488601355514477E-2,0.12884858287122614,null,{"$f":"+IF($K75=\"Ongoing\",AV75,IF(RIGHT($K75,2)=RIGHT(BR$39,2),SUM($AV75:AV75),0)+IF(RIGHT(BR$39,2)>RIGHT($K75,2),AV75,0))","v":2.0425138632162661E-2},{"$f":"+IF($K75=\"Ongoing\",AW75,IF(RIGHT($K75,2)=RIGHT(BS$39,2),SUM($AV75:AW75),0)+IF(RIGHT(BS$39,2)>RIGHT($K75,2),AW75,0))","v":0.30637707948243992},{"$f":"+IF($K75=\"Ongoing\",AX75,IF(RIGHT($K75,2)=RIGHT(BT$39,2),SUM($AV75:AX75),0)+IF(RIGHT(BT$39,2)>RIGHT($K75,2),AX75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AY75,IF(RIGHT($K75,2)=RIGHT(BU$39,2),SUM($AV75:AY75),0)+IF(RIGHT(BU$39,2)>RIGHT($K75,2),AY75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AZ75,IF(RIGHT($K75,2)=RIGHT(BV$39,2),SUM($AV75:AZ75),0)+IF(RIGHT(BV$39,2)>RIGHT($K75,2),AZ75,0))","v":2.0425138632162661E-2},{"$f":"+IF($K75=\"Ongoing\",BA75,IF(RIGHT($K75,2)=RIGHT(BW$39,2),SUM($AV75:BA75),0)+IF(RIGHT(BW$39,2)>RIGHT($K75,2),BA75,0))","v":8.1700554528650646E-2},{"$f":"+IF($K75=\"Ongoing\",BB75,IF(RIGHT($K75,2)=RIGHT(BX$39,2),SUM($AV75:BB75),0)+IF(RIGHT(BX$39,2)>RIGHT($K75,2),BB75,0))","v":0.40850277264325324},{"$f":"+IF($K75=\"Ongoing\",BC75,IF(RIGHT($K75,2)=RIGHT(BY$39,2),SUM($AV75:BC75),0)+IF(RIGHT(BY$39,2)>RIGHT($K75,2),BC75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BD75,IF(RIGHT($K75,2)=RIGHT(BZ$39,2),SUM($AV75:BD75),0)+IF(RIGHT(BZ$39,2)>RIGHT($K75,2),BD75,0))","v":3.0637707948243991},{"$f":"+IF($K75=\"Ongoing\",BE75,IF(RIGHT($K75,2)=RIGHT(CA$39,2),SUM($AV75:BE75),0)+IF(RIGHT(CA$39,2)>RIGHT($K75,2),BE75,0))","v":7.6594269870609981},null,{"$f":"+O75*KeyAssumptionsPriceControl_FO!X$15","v":2.0894916820702401E-2},{"$f":"+P75*KeyAssumptionsPriceControl_FO!Y$15","v":0.32063249861367832},{"$f":"+Q75*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AB$15","v":2.2884592395262169E-2},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AC$15","v":9.3643752081412776E-2},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AD$15","v":0.47898779189642637},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AF$15","v":3.7595596114918131},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AG$15","v":9.6150737063903104},null,1.7412430683918668E-4,3.0201861021256927E-3,5.6921235905730118E-3,5.6921235905730118E-3,5.8828285272001964E-3,6.8538980645058215E-3,1.162582759765448E-2,1.56173925301247E-2,4.6947055959223147E-2,0.15840233360824085]
[null,null,"Water Improvements / Compliance - Treatment",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0.48509704251386321,2.0833641404805916,1.5666081330868762,0.84285560073937149,0.45650184842883545,1.9740896487985211,0.84457948243992609,1.1111275415896489,0.20425138632162662,0.20425138632162662,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.48509704251386321,2.0833641404805916,1.5666081330868762,0.84285560073937149,0.45650184842883545,1.9740896487985211,0.84457948243992609,1.1111275415896489,0.20425138632162662,0.20425138632162662,null,4.0424753542821932E-3,2.5446318545902652E-2,5.5862754158964883E-2,7.5941618607516956E-2,8.6769597350585329E-2,0.10702452649414665,0.13051343592113371,0.14681099445471352,0.15777248552064083,0.16117667529266791,null,{"$f":"+IF($K76=\"Ongoing\",AV76,IF(RIGHT($K76,2)=RIGHT(BR$39,2),SUM($AV76:AV76),0)+IF(RIGHT(BR$39,2)>RIGHT($K76,2),AV76,0))","v":0.48509704251386321},{"$f":"+IF($K76=\"Ongoing\",AW76,IF(RIGHT($K76,2)=RIGHT(BS$39,2),SUM($AV76:AW76),0)+IF(RIGHT(BS$39,2)>RIGHT($K76,2),AW76,0))","v":2.0833641404805916},{"$f":"+IF($K76=\"Ongoing\",AX76,IF(RIGHT($K76,2)=RIGHT(BT$39,2),SUM($AV76:AX76),0)+IF(RIGHT(BT$39,2)>RIGHT($K76,2),AX76,0))","v":1.5666081330868762},{"$f":"+IF($K76=\"Ongoing\",AY76,IF(RIGHT($K76,2)=RIGHT(BU$39,2),SUM($AV76:AY76),0)+IF(RIGHT(BU$39,2)>RIGHT($K76,2),AY76,0))","v":0.84285560073937149},{"$f":"+IF($K76=\"Ongoing\",AZ76,IF(RIGHT($K76,2)=RIGHT(BV$39,2),SUM($AV76:AZ76),0)+IF(RIGHT(BV$39,2)>RIGHT($K76,2),AZ76,0))","v":0.45650184842883545},{"$f":"+IF($K76=\"Ongoing\",BA76,IF(RIGHT($K76,2)=RIGHT(BW$39,2),SUM($AV76:BA76),0)+IF(RIGHT(BW$39,2)>RIGHT($K76,2),BA76,0))","v":1.9740896487985211},{"$f":"+IF($K76=\"Ongoing\",BB76,IF(RIGHT($K76,2)=RIGHT(BX$39,2),SUM($AV76:BB76),0)+IF(RIGHT(BX$39,2)>RIGHT($K76,2),BB76,0))","v":0.84457948243992609},{"$f":"+IF($K76=\"Ongoing\",BC76,IF(RIGHT($K76,2)=RIGHT(BY$39,2),SUM($AV76:BC76),0)+IF(RIGHT(BY$39,2)>RIGHT($K76,2),BC76,0))","v":1.1111275415896489},{"$f":"+IF($K76=\"Ongoing\",BD76,IF(RIGHT($K76,2)=RIGHT(BZ$39,2),SUM($AV76:BD76),0)+IF(RIGHT(BZ$39,2)>RIGHT($K76,2),BD76,0))","v":0.20425138632162662},{"$f":"+IF($K76=\"Ongoing\",BE76,IF(RIGHT($K76,2)=RIGHT(CA$39,2),SUM($AV76:BE76),0)+IF(RIGHT(CA$39,2)>RIGHT($K76,2),BE76,0))","v":0.20425138632162662},null,{"$f":"+O76*KeyAssumptionsPriceControl_FO!X$15","v":0.49625427449168202},{"$f":"+P76*KeyAssumptionsPriceControl_FO!Y$15","v":2.1803009905730129},{"$f":"+Q76*KeyAssumptionsPriceControl_FO!Z$15","v":1.6772093622982343},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AA$15","v":0.92311479564607102},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AB$15","v":0.51147064003410947},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AC$15","v":2.2626671596671364},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AD$15","v":0.99030725974586153},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AE$15","v":1.3328122702193201},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AF$15","v":0.25063730743278756},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AG$15","v":0.25640196550374161},null,4.1354522874306838E-3,2.6440079496303143E-2,5.8585999103563532E-2,8.0255367086432744E-2,9.221024571710093E-2,0.1153280607146113,0.14243618087638629,0.16179551029276279,0.17499092343986369,0.17921625071433478]
[null,null,"Waste Improvements / Compliance - Treatment",null,"Sewerage","Improvements / Compliance","Treatment","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,1.2327592421441775,1.2531843807763401,1.1357398336414046,0.99276386321626608,0.72723706099815144,2.0242333641404806,3.1578285582255079,0.60468622920517556,0.60468622920517556,0.60468622920517556,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.2327592421441775,1.2531843807763401,1.1357398336414046,0.99276386321626608,0.72723706099815144,2.0242333641404806,3.1578285582255079,0.60468622920517556,0.60468622920517556,0.60468622920517556,null,1.0272993684534814E-2,3.0989190542205794E-2,5.0896892329020331E-2,6.8634423136167591E-2,8.2967764171287733E-2,0.10589668438077632,0.14908053373382621,0.18043482362908195,0.1905129274491682,0.20059103126925443,null,{"$f":"+IF($K77=\"Ongoing\",AV77,IF(RIGHT($K77,2)=RIGHT(BR$39,2),SUM($AV77:AV77),0)+IF(RIGHT(BR$39,2)>RIGHT($K77,2),AV77,0))","v":1.2327592421441775},{"$f":"+IF($K77=\"Ongoing\",AW77,IF(RIGHT($K77,2)=RIGHT(BS$39,2),SUM($AV77:AW77),0)+IF(RIGHT(BS$39,2)>RIGHT($K77,2),AW77,0))","v":1.2531843807763401},{"$f":"+IF($K77=\"Ongoing\",AX77,IF(RIGHT($K77,2)=RIGHT(BT$39,2),SUM($AV77:AX77),0)+IF(RIGHT(BT$39,2)>RIGHT($K77,2),AX77,0))","v":1.1357398336414046},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BU$39,2),SUM($AV77:AY77),0)+IF(RIGHT(BU$39,2)>RIGHT($K77,2),AY77,0))","v":0.99276386321626608},{"$f":"+IF($K77=\"Ongoing\",AZ77,IF(RIGHT($K77,2)=RIGHT(BV$39,2),SUM($AV77:AZ77),0)+IF(RIGHT(BV$39,2)>RIGHT($K77,2),AZ77,0))","v":0.72723706099815144},{"$f":"+IF($K77=\"Ongoing\",BA77,IF(RIGHT($K77,2)=RIGHT(BW$39,2),SUM($AV77:BA77),0)+IF(RIGHT(BW$39,2)>RIGHT($K77,2),BA77,0))","v":2.0242333641404806},{"$f":"+IF($K77=\"Ongoing\",BB77,IF(RIGHT($K77,2)=RIGHT(BX$39,2),SUM($AV77:BB77),0)+IF(RIGHT(BX$39,2)>RIGHT($K77,2),BB77,0))","v":3.1578285582255079},{"$f":"+IF($K77=\"Ongoing\",BC77,IF(RIGHT($K77,2)=RIGHT(BY$39,2),SUM($AV77:BC77),0)+IF(RIGHT(BY$39,2)>RIGHT($K77,2),BC77,0))","v":0.60468622920517556},{"$f":"+IF($K77=\"Ongoing\",BD77,IF(RIGHT($K77,2)=RIGHT(BZ$39,2),SUM($AV77:BD77),0)+IF(RIGHT(BZ$39,2)>RIGHT($K77,2),BD77,0))","v":0.60468622920517556},{"$f":"+IF($K77=\"Ongoing\",BE77,IF(RIGHT($K77,2)=RIGHT(CA$39,2),SUM($AV77:BE77),0)+IF(RIGHT(CA$39,2)>RIGHT($K77,2),BE77,0))","v":0.60468622920517556},null,{"$f":"+O77*KeyAssumptionsPriceControl_FO!X$15","v":1.2611127047134936},{"$f":"+P77*KeyAssumptionsPriceControl_FO!Y$15","v":1.3114937968294822},{"$f":"+Q77*KeyAssumptionsPriceControl_FO!Z$15","v":1.2159221198252059},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AA$15","v":1.0872977647817379},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AB$15","v":0.81480591223330934},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AC$15","v":2.3201410125071034},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AD$15","v":3.7026953783073493},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AE$15","v":0.72532917757064275},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AF$15","v":0.74201174865476749},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AG$15","v":0.75907801887382709},null,1.0509272539279113E-2,3.1947660052137242E-2,5.3009459357592978E-2,7.2202958395984174E-2,8.8053822371109564E-2,0.11417838007727966,0.16436868333406676,0.2012688879663834,0.21349672901826183,0.22600581041433346]
[null,null,"Water Improvements / Compliance - Pipelines/Networks",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0.36560998151571161,0.37582255083179295,0.38603512014787428,1.8525600739371533,0.36560998151571161,0.52696857670979669,1.1131700554528652,0.62092421441774481,0.36560998151571161,0.36560998151571161,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.36560998151571161,0.37582255083179295,0.38603512014787428,1.8525600739371533,0.36560998151571161,0.52696857670979669,1.1131700554528652,0.62092421441774481,0.36560998151571161,0.36560998151571161,null,3.0467498459642636E-3,9.2253542821934681E-3,1.5574168207024029E-2,3.4229128157732588E-2,5.2713878619839803E-2,6.0152033271719037E-2,7.3819855206407881E-2,8.827064078866298E-2,9.6491759088108434E-2,0.10258525878003696,null,{"$f":"+IF($K78=\"Ongoing\",AV78,IF(RIGHT($K78,2)=RIGHT(BR$39,2),SUM($AV78:AV78),0)+IF(RIGHT(BR$39,2)>RIGHT($K78,2),AV78,0))","v":0.36560998151571161},{"$f":"+IF($K78=\"Ongoing\",AW78,IF(RIGHT($K78,2)=RIGHT(BS$39,2),SUM($AV78:AW78),0)+IF(RIGHT(BS$39,2)>RIGHT($K78,2),AW78,0))","v":0.37582255083179295},{"$f":"+IF($K78=\"Ongoing\",AX78,IF(RIGHT($K78,2)=RIGHT(BT$39,2),SUM($AV78:AX78),0)+IF(RIGHT(BT$39,2)>RIGHT($K78,2),AX78,0))","v":0.38603512014787428},{"$f":"+IF($K78=\"Ongoing\",AY78,IF(RIGHT($K78,2)=RIGHT(BU$39,2),SUM($AV78:AY78),0)+IF(RIGHT(BU$39,2)>RIGHT($K78,2),AY78,0))","v":1.8525600739371533},{"$f":"+IF($K78=\"Ongoing\",AZ78,IF(RIGHT($K78,2)=RIGHT(BV$39,2),SUM($AV78:AZ78),0)+IF(RIGHT(BV$39,2)>RIGHT($K78,2),AZ78,0))","v":0.36560998151571161},{"$f":"+IF($K78=\"Ongoing\",BA78,IF(RIGHT($K78,2)=RIGHT(BW$39,2),SUM($AV78:BA78),0)+IF(RIGHT(BW$39,2)>RIGHT($K78,2),BA78,0))","v":0.52696857670979669},{"$f":"+IF($K78=\"Ongoing\",BB78,IF(RIGHT($K78,2)=RIGHT(BX$39,2),SUM($AV78:BB78),0)+IF(RIGHT(BX$39,2)>RIGHT($K78,2),BB78,0))","v":1.1131700554528652},{"$f":"+IF($K78=\"Ongoing\",BC78,IF(RIGHT($K78,2)=RIGHT(BY$39,2),SUM($AV78:BC78),0)+IF(RIGHT(BY$39,2)>RIGHT($K78,2),BC78,0))","v":0.62092421441774481},{"$f":"+IF($K78=\"Ongoing\",BD78,IF(RIGHT($K78,2)=RIGHT(BZ$39,2),SUM($AV78:BD78),0)+IF(RIGHT(BZ$39,2)>RIGHT($K78,2),BD78,0))","v":0.36560998151571161},{"$f":"+IF($K78=\"Ongoing\",BE78,IF(RIGHT($K78,2)=RIGHT(CA$39,2),SUM($AV78:BE78),0)+IF(RIGHT(CA$39,2)>RIGHT($K78,2),BE78,0))","v":0.36560998151571161},null,{"$f":"+O78*KeyAssumptionsPriceControl_FO!X$15","v":0.37401901109057295},{"$f":"+P78*KeyAssumptionsPriceControl_FO!Y$15","v":0.39330919829944538},{"$f":"+Q78*KeyAssumptionsPriceControl_FO!Z$15","v":0.41328887806305897},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AA$15","v":2.0289663052299893},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AB$15","v":0.40963420387519278},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AC$15","v":0.60400220092511248},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AD$15","v":1.3052417329177619},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AE$15","v":0.744806856887267},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AF$15","v":0.44864078030468968},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AG$15","v":0.45895951825169751},null,3.1168250924214413E-3,9.5112268373382606E-3,1.6232877473692463E-2,3.6585004001134527E-2,5.6906674910344388E-2,6.5353644950346929E-2,8.1264011065704217E-2,9.8347749314079441E-2,0.10829314629067908,0.11585648211198231]
[null,null,"Water Improvements / Compliance - Headworks",null,"Water","Improvements / Compliance","Headworks","Capital Programs / Allocation",0,"Straight line","Ongoing",60,60,null,0,0,0,0,0,0.10212569316081331,2.4510166358595193,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.10212569316081331,2.4510166358595193,0,0,0,null,0,0,0,0,0,8.510474430067776E-4,2.2127233518176217E-2,4.2552372150338878E-2,4.2552372150338878E-2,4.2552372150338878E-2,null,{"$f":"+IF($K79=\"Ongoing\",AV79,IF(RIGHT($K79,2)=RIGHT(BR$39,2),SUM($AV79:AV79),0)+IF(RIGHT(BR$39,2)>RIGHT($K79,2),AV79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AW79,IF(RIGHT($K79,2)=RIGHT(BS$39,2),SUM($AV79:AW79),0)+IF(RIGHT(BS$39,2)>RIGHT($K79,2),AW79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BT$39,2),SUM($AV79:AX79),0)+IF(RIGHT(BT$39,2)>RIGHT($K79,2),AX79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AY79,IF(RIGHT($K79,2)=RIGHT(BU$39,2),SUM($AV79:AY79),0)+IF(RIGHT(BU$39,2)>RIGHT($K79,2),AY79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AZ79,IF(RIGHT($K79,2)=RIGHT(BV$39,2),SUM($AV79:AZ79),0)+IF(RIGHT(BV$39,2)>RIGHT($K79,2),AZ79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BA79,IF(RIGHT($K79,2)=RIGHT(BW$39,2),SUM($AV79:BA79),0)+IF(RIGHT(BW$39,2)>RIGHT($K79,2),BA79,0))","v":0.10212569316081331},{"$f":"+IF($K79=\"Ongoing\",BB79,IF(RIGHT($K79,2)=RIGHT(BX$39,2),SUM($AV79:BB79),0)+IF(RIGHT(BX$39,2)>RIGHT($K79,2),BB79,0))","v":2.4510166358595193},{"$f":"+IF($K79=\"Ongoing\",BC79,IF(RIGHT($K79,2)=RIGHT(BY$39,2),SUM($AV79:BC79),0)+IF(RIGHT(BY$39,2)>RIGHT($K79,2),BC79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BD79,IF(RIGHT($K79,2)=RIGHT(BZ$39,2),SUM($AV79:BD79),0)+IF(RIGHT(BZ$39,2)>RIGHT($K79,2),BD79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BE79,IF(RIGHT($K79,2)=RIGHT(CA$39,2),SUM($AV79:BE79),0)+IF(RIGHT(CA$39,2)>RIGHT($K79,2),BE79,0))","v":0},null,{"$f":"+O79*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P79*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q79*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AC$15","v":0.11705469010176599},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AD$15","v":2.873926751378558},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,9.7545575084804993E-4,2.5900301096517416E-2,4.9849690691338731E-2,4.9849690691338731E-2,4.9849690691338731E-2]
[null,null,"Corporate Improvements / Compliance",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",0,"Straight line","Ongoing",10,10,null,0.93955637707948236,0.55147874306839184,0.45445933456561921,0.45956561922365985,0.42892791127541585,0.46375277264325321,0.46375277264325321,0.46375277264325321,0.46375277264325321,0.46375277264325321,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.93955637707948236,0.55147874306839184,0.45445933456561921,0.45956561922365985,0.42892791127541585,0.46375277264325321,0.46375277264325321,0.46375277264325321,0.46375277264325321,0.46375277264325321,null,4.6977818853974118E-2,0.12152957486136783,0.17182647874306839,0.21752772643253232,0.26195240295748612,0.30658643715341954,0.35296171441774488,0.39933699168207021,0.44571226894639548,0.49208754621072082,null,{"$f":"+IF($K80=\"Ongoing\",AV80,IF(RIGHT($K80,2)=RIGHT(BR$39,2),SUM($AV80:AV80),0)+IF(RIGHT(BR$39,2)>RIGHT($K80,2),AV80,0))","v":0.93955637707948236},{"$f":"+IF($K80=\"Ongoing\",AW80,IF(RIGHT($K80,2)=RIGHT(BS$39,2),SUM($AV80:AW80),0)+IF(RIGHT(BS$39,2)>RIGHT($K80,2),AW80,0))","v":0.55147874306839184},{"$f":"+IF($K80=\"Ongoing\",AX80,IF(RIGHT($K80,2)=RIGHT(BT$39,2),SUM($AV80:AX80),0)+IF(RIGHT(BT$39,2)>RIGHT($K80,2),AX80,0))","v":0.45445933456561921},{"$f":"+IF($K80=\"Ongoing\",AY80,IF(RIGHT($K80,2)=RIGHT(BU$39,2),SUM($AV80:AY80),0)+IF(RIGHT(BU$39,2)>RIGHT($K80,2),AY80,0))","v":0.45956561922365985},{"$f":"+IF($K80=\"Ongoing\",AZ80,IF(RIGHT($K80,2)=RIGHT(BV$39,2),SUM($AV80:AZ80),0)+IF(RIGHT(BV$39,2)>RIGHT($K80,2),AZ80,0))","v":0.42892791127541585},{"$f":"+IF($K80=\"Ongoing\",BA80,IF(RIGHT($K80,2)=RIGHT(BW$39,2),SUM($AV80:BA80),0)+IF(RIGHT(BW$39,2)>RIGHT($K80,2),BA80,0))","v":0.46375277264325321},{"$f":"+IF($K80=\"Ongoing\",BB80,IF(RIGHT($K80,2)=RIGHT(BX$39,2),SUM($AV80:BB80),0)+IF(RIGHT(BX$39,2)>RIGHT($K80,2),BB80,0))","v":0.46375277264325321},{"$f":"+IF($K80=\"Ongoing\",BC80,IF(RIGHT($K80,2)=RIGHT(BY$39,2),SUM($AV80:BC80),0)+IF(RIGHT(BY$39,2)>RIGHT($K80,2),BC80,0))","v":0.46375277264325321},{"$f":"+IF($K80=\"Ongoing\",BD80,IF(RIGHT($K80,2)=RIGHT(BZ$39,2),SUM($AV80:BD80),0)+IF(RIGHT(BZ$39,2)>RIGHT($K80,2),BD80,0))","v":0.46375277264325321},{"$f":"+IF($K80=\"Ongoing\",BE80,IF(RIGHT($K80,2)=RIGHT(CA$39,2),SUM($AV80:BE80),0)+IF(RIGHT(CA$39,2)>RIGHT($K80,2),BE80,0))","v":0.46375277264325321},null,{"$f":"+O80*KeyAssumptionsPriceControl_FO!X$15","v":0.96116617375231039},{"$f":"+P80*KeyAssumptionsPriceControl_FO!Y$15","v":0.57713849750462098},{"$f":"+Q80*KeyAssumptionsPriceControl_FO!Z$15","v":0.48654378502132611},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AA$15","v":0.50332681221251108},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AB$15","v":0.4805764403005055},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AC$15","v":0.53154534775211926},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AD$15","v":0.54377089075041796},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AE$15","v":0.55627762123767754},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AF$15","v":0.56907200652614409},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AG$15","v":0.58216066267624533},null,4.8058308687615521E-2,0.12497354225046209,0.17815765637675945,0.22765118623845129,0.27684634886410209,0.32745243826673337,0.38121825019186018,0.43622067579126494,0.4924881571794561,0.5500497906395756]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K81=\"Ongoing\",AV81,IF(RIGHT($K81,2)=RIGHT(BR$39,2),SUM($AV81:AV81),0)+IF(RIGHT(BR$39,2)>RIGHT($K81,2),AV81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AW81,IF(RIGHT($K81,2)=RIGHT(BS$39,2),SUM($AV81:AW81),0)+IF(RIGHT(BS$39,2)>RIGHT($K81,2),AW81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AX81,IF(RIGHT($K81,2)=RIGHT(BT$39,2),SUM($AV81:AX81),0)+IF(RIGHT(BT$39,2)>RIGHT($K81,2),AX81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AY81,IF(RIGHT($K81,2)=RIGHT(BU$39,2),SUM($AV81:AY81),0)+IF(RIGHT(BU$39,2)>RIGHT($K81,2),AY81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AZ81,IF(RIGHT($K81,2)=RIGHT(BV$39,2),SUM($AV81:AZ81),0)+IF(RIGHT(BV$39,2)>RIGHT($K81,2),AZ81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BA81,IF(RIGHT($K81,2)=RIGHT(BW$39,2),SUM($AV81:BA81),0)+IF(RIGHT(BW$39,2)>RIGHT($K81,2),BA81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BB81,IF(RIGHT($K81,2)=RIGHT(BX$39,2),SUM($AV81:BB81),0)+IF(RIGHT(BX$39,2)>RIGHT($K81,2),BB81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BC81,IF(RIGHT($K81,2)=RIGHT(BY$39,2),SUM($AV81:BC81),0)+IF(RIGHT(BY$39,2)>RIGHT($K81,2),BC81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BD81,IF(RIGHT($K81,2)=RIGHT(BZ$39,2),SUM($AV81:BD81),0)+IF(RIGHT(BZ$39,2)>RIGHT($K81,2),BD81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BE81,IF(RIGHT($K81,2)=RIGHT(CA$39,2),SUM($AV81:BE81),0)+IF(RIGHT(CA$39,2)>RIGHT($K81,2),BE81,0))","v":0},null,{"$f":"+O81*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P81*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q81*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+P82-AA82-AL82","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K82=\"Ongoing\",AV82,IF(RIGHT($K82,2)=RIGHT(BR$39,2),SUM($AV82:AV82),0)+IF(RIGHT(BR$39,2)>RIGHT($K82,2),AV82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AW82,IF(RIGHT($K82,2)=RIGHT(BS$39,2),SUM($AV82:AW82),0)+IF(RIGHT(BS$39,2)>RIGHT($K82,2),AW82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AX82,IF(RIGHT($K82,2)=RIGHT(BT$39,2),SUM($AV82:AX82),0)+IF(RIGHT(BT$39,2)>RIGHT($K82,2),AX82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AY82,IF(RIGHT($K82,2)=RIGHT(BU$39,2),SUM($AV82:AY82),0)+IF(RIGHT(BU$39,2)>RIGHT($K82,2),AY82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AZ82,IF(RIGHT($K82,2)=RIGHT(BV$39,2),SUM($AV82:AZ82),0)+IF(RIGHT(BV$39,2)>RIGHT($K82,2),AZ82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BA82,IF(RIGHT($K82,2)=RIGHT(BW$39,2),SUM($AV82:BA82),0)+IF(RIGHT(BW$39,2)>RIGHT($K82,2),BA82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BB82,IF(RIGHT($K82,2)=RIGHT(BX$39,2),SUM($AV82:BB82),0)+IF(RIGHT(BX$39,2)>RIGHT($K82,2),BB82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BC82,IF(RIGHT($K82,2)=RIGHT(BY$39,2),SUM($AV82:BC82),0)+IF(RIGHT(BY$39,2)>RIGHT($K82,2),BC82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BD82,IF(RIGHT($K82,2)=RIGHT(BZ$39,2),SUM($AV82:BD82),0)+IF(RIGHT(BZ$39,2)>RIGHT($K82,2),BD82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BE82,IF(RIGHT($K82,2)=RIGHT(CA$39,2),SUM($AV82:BE82),0)+IF(RIGHT(CA$39,2)>RIGHT($K82,2),BE82,0))","v":0},null,{"$f":"+O82*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P82*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q82*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O83-Z83-AK83","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K83=\"Ongoing\",AV83,IF(RIGHT($K83,2)=RIGHT(BR$39,2),SUM($AV83:AV83),0)+IF(RIGHT(BR$39,2)>RIGHT($K83,2),AV83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AW83,IF(RIGHT($K83,2)=RIGHT(BS$39,2),SUM($AV83:AW83),0)+IF(RIGHT(BS$39,2)>RIGHT($K83,2),AW83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AX83,IF(RIGHT($K83,2)=RIGHT(BT$39,2),SUM($AV83:AX83),0)+IF(RIGHT(BT$39,2)>RIGHT($K83,2),AX83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AY83,IF(RIGHT($K83,2)=RIGHT(BU$39,2),SUM($AV83:AY83),0)+IF(RIGHT(BU$39,2)>RIGHT($K83,2),AY83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AZ83,IF(RIGHT($K83,2)=RIGHT(BV$39,2),SUM($AV83:AZ83),0)+IF(RIGHT(BV$39,2)>RIGHT($K83,2),AZ83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BA83,IF(RIGHT($K83,2)=RIGHT(BW$39,2),SUM($AV83:BA83),0)+IF(RIGHT(BW$39,2)>RIGHT($K83,2),BA83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BB83,IF(RIGHT($K83,2)=RIGHT(BX$39,2),SUM($AV83:BB83),0)+IF(RIGHT(BX$39,2)>RIGHT($K83,2),BB83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BC83,IF(RIGHT($K83,2)=RIGHT(BY$39,2),SUM($AV83:BC83),0)+IF(RIGHT(BY$39,2)>RIGHT($K83,2),BC83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BD83,IF(RIGHT($K83,2)=RIGHT(BZ$39,2),SUM($AV83:BD83),0)+IF(RIGHT(BZ$39,2)>RIGHT($K83,2),BD83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BE83,IF(RIGHT($K83,2)=RIGHT(CA$39,2),SUM($AV83:BE83),0)+IF(RIGHT(CA$39,2)>RIGHT($K83,2),BE83,0))","v":0},null,{"$f":"+O83*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P83*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q83*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"IF($L84=0,0,\nIF($L84<=0.5,BZ84,\nIF(AND($J84=\"straight line\",$L84<1.51),(BY84-((BY84/$L84)*0.5))+BZ84/$L84*0.5,\nIF($J84=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L84)<LEFT($BG$39,4)*1,0,((OFFSET(BZ84,0,-INT($L84+0.5),1,1))/$L84)*(IF($L84-INT($L84)>0.5,$L84-0.5-INT($L84),IF($L84-INT($L84)<=0.5,$L84-0.5-INT($L84)+1,0))))\n+BZ84/$L84*0.5\n+SUM(OFFSET(BZ84,0,MAX(-INT($L84+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L84+(0.5-(10^-12))),BO$40)-1))*1/$L84,\nIF($J84=\"Declining Balance\",-$BG$38,0)))))","v":0},0,null,{"$f":"+IF($K84=\"Ongoing\",AV84,IF(RIGHT($K84,2)=RIGHT(BR$39,2),SUM($AV84:AV84),0)+IF(RIGHT(BR$39,2)>RIGHT($K84,2),AV84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AW84,IF(RIGHT($K84,2)=RIGHT(BS$39,2),SUM($AV84:AW84),0)+IF(RIGHT(BS$39,2)>RIGHT($K84,2),AW84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BT$39,2),SUM($AV84:AX84),0)+IF(RIGHT(BT$39,2)>RIGHT($K84,2),AX84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BU$39,2),SUM($AV84:AY84),0)+IF(RIGHT(BU$39,2)>RIGHT($K84,2),AY84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AZ84,IF(RIGHT($K84,2)=RIGHT(BV$39,2),SUM($AV84:AZ84),0)+IF(RIGHT(BV$39,2)>RIGHT($K84,2),AZ84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BA84,IF(RIGHT($K84,2)=RIGHT(BW$39,2),SUM($AV84:BA84),0)+IF(RIGHT(BW$39,2)>RIGHT($K84,2),BA84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BB84,IF(RIGHT($K84,2)=RIGHT(BX$39,2),SUM($AV84:BB84),0)+IF(RIGHT(BX$39,2)>RIGHT($K84,2),BB84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BC84,IF(RIGHT($K84,2)=RIGHT(BY$39,2),SUM($AV84:BC84),0)+IF(RIGHT(BY$39,2)>RIGHT($K84,2),BC84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BD84,IF(RIGHT($K84,2)=RIGHT(BZ$39,2),SUM($AV84:BD84),0)+IF(RIGHT(BZ$39,2)>RIGHT($K84,2),BD84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BE84,IF(RIGHT($K84,2)=RIGHT(CA$39,2),SUM($AV84:BE84),0)+IF(RIGHT(CA$39,2)>RIGHT($K84,2),BE84,0))","v":0},null,{"$f":"+O84*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P84*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q84*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,{"$f":"IF($M84=0,0,\nIF($M84<=0.5,CK84,\nIF(AND($J84=\"straight line\",$M84<1.51),(CJ84-((CJ84/$M84)*0.5))+CK84/$M84*0.5,\nIF($J84=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M84)<LEFT($CN$39,4)*1,0,((OFFSET(CK84,0,-INT($M84+0.5),1,1))/$M84)*(IF($M84-INT($M84)>0.5,$M84-0.5-INT($M84),IF($M84-INT($M84)<=0.5,$M84-0.5-INT($M84)+1,0))))\n+CK84/$M84*0.5\n+SUM(OFFSET(CK84,0,MAX(-INT($M84+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M84+(0.5-(10^-12))),CV$40)-1))*1/$M84,\nIF($J84=\"Declining Balance\",-$CN$38,0)))))","v":0},0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($L85=0,0,\nIF($L85<=0.5,BS85,\nIF(AND($J85=\"straight line\",$L85<1.51),(BR85-((BR85/$L85)*0.5))+BS85/$L85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L85)<LEFT($BG$39,4)*1,0,((OFFSET(BS85,0,-INT($L85+0.5),1,1))/$L85)*(IF($L85-INT($L85)>0.5,$L85-0.5-INT($L85),IF($L85-INT($L85)<=0.5,$L85-0.5-INT($L85)+1,0))))\n+BS85/$L85*0.5\n+SUM(OFFSET(BS85,0,MAX(-INT($L85+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L85+(0.5-(10^-12))),BH$40)-1))*1/$L85,\nIF($J85=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+IF($K85=\"Ongoing\",AV85,IF(RIGHT($K85,2)=RIGHT(BR$39,2),SUM($AV85:AV85),0)+IF(RIGHT(BR$39,2)>RIGHT($K85,2),AV85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AW85,IF(RIGHT($K85,2)=RIGHT(BS$39,2),SUM($AV85:AW85),0)+IF(RIGHT(BS$39,2)>RIGHT($K85,2),AW85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BT$39,2),SUM($AV85:AX85),0)+IF(RIGHT(BT$39,2)>RIGHT($K85,2),AX85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BU$39,2),SUM($AV85:AY85),0)+IF(RIGHT(BU$39,2)>RIGHT($K85,2),AY85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AZ85,IF(RIGHT($K85,2)=RIGHT(BV$39,2),SUM($AV85:AZ85),0)+IF(RIGHT(BV$39,2)>RIGHT($K85,2),AZ85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BA85,IF(RIGHT($K85,2)=RIGHT(BW$39,2),SUM($AV85:BA85),0)+IF(RIGHT(BW$39,2)>RIGHT($K85,2),BA85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BB85,IF(RIGHT($K85,2)=RIGHT(BX$39,2),SUM($AV85:BB85),0)+IF(RIGHT(BX$39,2)>RIGHT($K85,2),BB85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BC85,IF(RIGHT($K85,2)=RIGHT(BY$39,2),SUM($AV85:BC85),0)+IF(RIGHT(BY$39,2)>RIGHT($K85,2),BC85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BD85,IF(RIGHT($K85,2)=RIGHT(BZ$39,2),SUM($AV85:BD85),0)+IF(RIGHT(BZ$39,2)>RIGHT($K85,2),BD85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BE85,IF(RIGHT($K85,2)=RIGHT(CA$39,2),SUM($AV85:BE85),0)+IF(RIGHT(CA$39,2)>RIGHT($K85,2),BE85,0))","v":0},null,{"$f":"+O85*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P85*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q85*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CD85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CC85-((CC85/$M85)*0.5))+CD85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M85)<LEFT($CN$39,4)*1,0,((OFFSET(CD85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CD85/$M85*0.5\n+SUM(OFFSET(CD85,0,MAX(-INT($M85+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CO$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CN$38,0)))))","v":0},0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K86=\"Ongoing\",AV86,IF(RIGHT($K86,2)=RIGHT(BR$39,2),SUM($AV86:AV86),0)+IF(RIGHT(BR$39,2)>RIGHT($K86,2),AV86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AW86,IF(RIGHT($K86,2)=RIGHT(BS$39,2),SUM($AV86:AW86),0)+IF(RIGHT(BS$39,2)>RIGHT($K86,2),AW86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BT$39,2),SUM($AV86:AX86),0)+IF(RIGHT(BT$39,2)>RIGHT($K86,2),AX86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BU$39,2),SUM($AV86:AY86),0)+IF(RIGHT(BU$39,2)>RIGHT($K86,2),AY86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AZ86,IF(RIGHT($K86,2)=RIGHT(BV$39,2),SUM($AV86:AZ86),0)+IF(RIGHT(BV$39,2)>RIGHT($K86,2),AZ86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BA86,IF(RIGHT($K86,2)=RIGHT(BW$39,2),SUM($AV86:BA86),0)+IF(RIGHT(BW$39,2)>RIGHT($K86,2),BA86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BB86,IF(RIGHT($K86,2)=RIGHT(BX$39,2),SUM($AV86:BB86),0)+IF(RIGHT(BX$39,2)>RIGHT($K86,2),BB86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BC86,IF(RIGHT($K86,2)=RIGHT(BY$39,2),SUM($AV86:BC86),0)+IF(RIGHT(BY$39,2)>RIGHT($K86,2),BC86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AV86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AV86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":0},null,{"$f":"+O86*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P86*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q86*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K87=\"Ongoing\",AV87,IF(RIGHT($K87,2)=RIGHT(BR$39,2),SUM($AV87:AV87),0)+IF(RIGHT(BR$39,2)>RIGHT($K87,2),AV87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AW87,IF(RIGHT($K87,2)=RIGHT(BS$39,2),SUM($AV87:AW87),0)+IF(RIGHT(BS$39,2)>RIGHT($K87,2),AW87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AX87,IF(RIGHT($K87,2)=RIGHT(BT$39,2),SUM($AV87:AX87),0)+IF(RIGHT(BT$39,2)>RIGHT($K87,2),AX87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AY87,IF(RIGHT($K87,2)=RIGHT(BU$39,2),SUM($AV87:AY87),0)+IF(RIGHT(BU$39,2)>RIGHT($K87,2),AY87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AZ87,IF(RIGHT($K87,2)=RIGHT(BV$39,2),SUM($AV87:AZ87),0)+IF(RIGHT(BV$39,2)>RIGHT($K87,2),AZ87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BA87,IF(RIGHT($K87,2)=RIGHT(BW$39,2),SUM($AV87:BA87),0)+IF(RIGHT(BW$39,2)>RIGHT($K87,2),BA87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BB87,IF(RIGHT($K87,2)=RIGHT(BX$39,2),SUM($AV87:BB87),0)+IF(RIGHT(BX$39,2)>RIGHT($K87,2),BB87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BC87,IF(RIGHT($K87,2)=RIGHT(BY$39,2),SUM($AV87:BC87),0)+IF(RIGHT(BY$39,2)>RIGHT($K87,2),BC87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BD87,IF(RIGHT($K87,2)=RIGHT(BZ$39,2),SUM($AV87:BD87),0)+IF(RIGHT(BZ$39,2)>RIGHT($K87,2),BD87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BE87,IF(RIGHT($K87,2)=RIGHT(CA$39,2),SUM($AV87:BE87),0)+IF(RIGHT(CA$39,2)>RIGHT($K87,2),BE87,0))","v":0},null,{"$f":"+O87*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P87*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q87*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K88=\"Ongoing\",AV88,IF(RIGHT($K88,2)=RIGHT(BR$39,2),SUM($AV88:AV88),0)+IF(RIGHT(BR$39,2)>RIGHT($K88,2),AV88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AW88,IF(RIGHT($K88,2)=RIGHT(BS$39,2),SUM($AV88:AW88),0)+IF(RIGHT(BS$39,2)>RIGHT($K88,2),AW88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AX88,IF(RIGHT($K88,2)=RIGHT(BT$39,2),SUM($AV88:AX88),0)+IF(RIGHT(BT$39,2)>RIGHT($K88,2),AX88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AY88,IF(RIGHT($K88,2)=RIGHT(BU$39,2),SUM($AV88:AY88),0)+IF(RIGHT(BU$39,2)>RIGHT($K88,2),AY88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AZ88,IF(RIGHT($K88,2)=RIGHT(BV$39,2),SUM($AV88:AZ88),0)+IF(RIGHT(BV$39,2)>RIGHT($K88,2),AZ88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BA88,IF(RIGHT($K88,2)=RIGHT(BW$39,2),SUM($AV88:BA88),0)+IF(RIGHT(BW$39,2)>RIGHT($K88,2),BA88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BB88,IF(RIGHT($K88,2)=RIGHT(BX$39,2),SUM($AV88:BB88),0)+IF(RIGHT(BX$39,2)>RIGHT($K88,2),BB88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BC88,IF(RIGHT($K88,2)=RIGHT(BY$39,2),SUM($AV88:BC88),0)+IF(RIGHT(BY$39,2)>RIGHT($K88,2),BC88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BD88,IF(RIGHT($K88,2)=RIGHT(BZ$39,2),SUM($AV88:BD88),0)+IF(RIGHT(BZ$39,2)>RIGHT($K88,2),BD88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BE88,IF(RIGHT($K88,2)=RIGHT(CA$39,2),SUM($AV88:BE88),0)+IF(RIGHT(CA$39,2)>RIGHT($K88,2),BE88,0))","v":0},null,{"$f":"+O88*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P88*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q88*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K89=\"Ongoing\",AV89,IF(RIGHT($K89,2)=RIGHT(BR$39,2),SUM($AV89:AV89),0)+IF(RIGHT(BR$39,2)>RIGHT($K89,2),AV89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AW89,IF(RIGHT($K89,2)=RIGHT(BS$39,2),SUM($AV89:AW89),0)+IF(RIGHT(BS$39,2)>RIGHT($K89,2),AW89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BT$39,2),SUM($AV89:AX89),0)+IF(RIGHT(BT$39,2)>RIGHT($K89,2),AX89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AY89,IF(RIGHT($K89,2)=RIGHT(BU$39,2),SUM($AV89:AY89),0)+IF(RIGHT(BU$39,2)>RIGHT($K89,2),AY89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AZ89,IF(RIGHT($K89,2)=RIGHT(BV$39,2),SUM($AV89:AZ89),0)+IF(RIGHT(BV$39,2)>RIGHT($K89,2),AZ89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BA89,IF(RIGHT($K89,2)=RIGHT(BW$39,2),SUM($AV89:BA89),0)+IF(RIGHT(BW$39,2)>RIGHT($K89,2),BA89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BB89,IF(RIGHT($K89,2)=RIGHT(BX$39,2),SUM($AV89:BB89),0)+IF(RIGHT(BX$39,2)>RIGHT($K89,2),BB89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BC89,IF(RIGHT($K89,2)=RIGHT(BY$39,2),SUM($AV89:BC89),0)+IF(RIGHT(BY$39,2)>RIGHT($K89,2),BC89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BD89,IF(RIGHT($K89,2)=RIGHT(BZ$39,2),SUM($AV89:BD89),0)+IF(RIGHT(BZ$39,2)>RIGHT($K89,2),BD89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BE89,IF(RIGHT($K89,2)=RIGHT(CA$39,2),SUM($AV89:BE89),0)+IF(RIGHT(CA$39,2)>RIGHT($K89,2),BE89,0))","v":0},null,{"$f":"+O89*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P89*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q89*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K90=\"Ongoing\",AV90,IF(RIGHT($K90,2)=RIGHT(BR$39,2),SUM($AV90:AV90),0)+IF(RIGHT(BR$39,2)>RIGHT($K90,2),AV90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AW90,IF(RIGHT($K90,2)=RIGHT(BS$39,2),SUM($AV90:AW90),0)+IF(RIGHT(BS$39,2)>RIGHT($K90,2),AW90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AX90,IF(RIGHT($K90,2)=RIGHT(BT$39,2),SUM($AV90:AX90),0)+IF(RIGHT(BT$39,2)>RIGHT($K90,2),AX90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AY90,IF(RIGHT($K90,2)=RIGHT(BU$39,2),SUM($AV90:AY90),0)+IF(RIGHT(BU$39,2)>RIGHT($K90,2),AY90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AZ90,IF(RIGHT($K90,2)=RIGHT(BV$39,2),SUM($AV90:AZ90),0)+IF(RIGHT(BV$39,2)>RIGHT($K90,2),AZ90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BA90,IF(RIGHT($K90,2)=RIGHT(BW$39,2),SUM($AV90:BA90),0)+IF(RIGHT(BW$39,2)>RIGHT($K90,2),BA90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BB90,IF(RIGHT($K90,2)=RIGHT(BX$39,2),SUM($AV90:BB90),0)+IF(RIGHT(BX$39,2)>RIGHT($K90,2),BB90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BC90,IF(RIGHT($K90,2)=RIGHT(BY$39,2),SUM($AV90:BC90),0)+IF(RIGHT(BY$39,2)>RIGHT($K90,2),BC90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BD90,IF(RIGHT($K90,2)=RIGHT(BZ$39,2),SUM($AV90:BD90),0)+IF(RIGHT(BZ$39,2)>RIGHT($K90,2),BD90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BE90,IF(RIGHT($K90,2)=RIGHT(CA$39,2),SUM($AV90:BE90),0)+IF(RIGHT(CA$39,2)>RIGHT($K90,2),BE90,0))","v":0},null,{"$f":"+O90*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P90*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q90*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K91=\"Ongoing\",AV91,IF(RIGHT($K91,2)=RIGHT(BR$39,2),SUM($AV91:AV91),0)+IF(RIGHT(BR$39,2)>RIGHT($K91,2),AV91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AW91,IF(RIGHT($K91,2)=RIGHT(BS$39,2),SUM($AV91:AW91),0)+IF(RIGHT(BS$39,2)>RIGHT($K91,2),AW91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AX91,IF(RIGHT($K91,2)=RIGHT(BT$39,2),SUM($AV91:AX91),0)+IF(RIGHT(BT$39,2)>RIGHT($K91,2),AX91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AY91,IF(RIGHT($K91,2)=RIGHT(BU$39,2),SUM($AV91:AY91),0)+IF(RIGHT(BU$39,2)>RIGHT($K91,2),AY91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AZ91,IF(RIGHT($K91,2)=RIGHT(BV$39,2),SUM($AV91:AZ91),0)+IF(RIGHT(BV$39,2)>RIGHT($K91,2),AZ91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BA91,IF(RIGHT($K91,2)=RIGHT(BW$39,2),SUM($AV91:BA91),0)+IF(RIGHT(BW$39,2)>RIGHT($K91,2),BA91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BB91,IF(RIGHT($K91,2)=RIGHT(BX$39,2),SUM($AV91:BB91),0)+IF(RIGHT(BX$39,2)>RIGHT($K91,2),BB91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BC91,IF(RIGHT($K91,2)=RIGHT(BY$39,2),SUM($AV91:BC91),0)+IF(RIGHT(BY$39,2)>RIGHT($K91,2),BC91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BD91,IF(RIGHT($K91,2)=RIGHT(BZ$39,2),SUM($AV91:BD91),0)+IF(RIGHT(BZ$39,2)>RIGHT($K91,2),BD91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BE91,IF(RIGHT($K91,2)=RIGHT(CA$39,2),SUM($AV91:BE91),0)+IF(RIGHT(CA$39,2)>RIGHT($K91,2),BE91,0))","v":0},null,{"$f":"+O91*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P91*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q91*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K92=\"Ongoing\",AV92,IF(RIGHT($K92,2)=RIGHT(BR$39,2),SUM($AV92:AV92),0)+IF(RIGHT(BR$39,2)>RIGHT($K92,2),AV92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AW92,IF(RIGHT($K92,2)=RIGHT(BS$39,2),SUM($AV92:AW92),0)+IF(RIGHT(BS$39,2)>RIGHT($K92,2),AW92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AX92,IF(RIGHT($K92,2)=RIGHT(BT$39,2),SUM($AV92:AX92),0)+IF(RIGHT(BT$39,2)>RIGHT($K92,2),AX92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AY92,IF(RIGHT($K92,2)=RIGHT(BU$39,2),SUM($AV92:AY92),0)+IF(RIGHT(BU$39,2)>RIGHT($K92,2),AY92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AZ92,IF(RIGHT($K92,2)=RIGHT(BV$39,2),SUM($AV92:AZ92),0)+IF(RIGHT(BV$39,2)>RIGHT($K92,2),AZ92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BA92,IF(RIGHT($K92,2)=RIGHT(BW$39,2),SUM($AV92:BA92),0)+IF(RIGHT(BW$39,2)>RIGHT($K92,2),BA92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BB92,IF(RIGHT($K92,2)=RIGHT(BX$39,2),SUM($AV92:BB92),0)+IF(RIGHT(BX$39,2)>RIGHT($K92,2),BB92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BC92,IF(RIGHT($K92,2)=RIGHT(BY$39,2),SUM($AV92:BC92),0)+IF(RIGHT(BY$39,2)>RIGHT($K92,2),BC92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BD92,IF(RIGHT($K92,2)=RIGHT(BZ$39,2),SUM($AV92:BD92),0)+IF(RIGHT(BZ$39,2)>RIGHT($K92,2),BD92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BE92,IF(RIGHT($K92,2)=RIGHT(CA$39,2),SUM($AV92:BE92),0)+IF(RIGHT(CA$39,2)>RIGHT($K92,2),BE92,0))","v":0},null,{"$f":"+O92*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P92*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q92*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K93=\"Ongoing\",AV93,IF(RIGHT($K93,2)=RIGHT(BR$39,2),SUM($AV93:AV93),0)+IF(RIGHT(BR$39,2)>RIGHT($K93,2),AV93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AW93,IF(RIGHT($K93,2)=RIGHT(BS$39,2),SUM($AV93:AW93),0)+IF(RIGHT(BS$39,2)>RIGHT($K93,2),AW93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AX93,IF(RIGHT($K93,2)=RIGHT(BT$39,2),SUM($AV93:AX93),0)+IF(RIGHT(BT$39,2)>RIGHT($K93,2),AX93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AY93,IF(RIGHT($K93,2)=RIGHT(BU$39,2),SUM($AV93:AY93),0)+IF(RIGHT(BU$39,2)>RIGHT($K93,2),AY93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AZ93,IF(RIGHT($K93,2)=RIGHT(BV$39,2),SUM($AV93:AZ93),0)+IF(RIGHT(BV$39,2)>RIGHT($K93,2),AZ93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BA93,IF(RIGHT($K93,2)=RIGHT(BW$39,2),SUM($AV93:BA93),0)+IF(RIGHT(BW$39,2)>RIGHT($K93,2),BA93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BB93,IF(RIGHT($K93,2)=RIGHT(BX$39,2),SUM($AV93:BB93),0)+IF(RIGHT(BX$39,2)>RIGHT($K93,2),BB93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BC93,IF(RIGHT($K93,2)=RIGHT(BY$39,2),SUM($AV93:BC93),0)+IF(RIGHT(BY$39,2)>RIGHT($K93,2),BC93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BD93,IF(RIGHT($K93,2)=RIGHT(BZ$39,2),SUM($AV93:BD93),0)+IF(RIGHT(BZ$39,2)>RIGHT($K93,2),BD93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BE93,IF(RIGHT($K93,2)=RIGHT(CA$39,2),SUM($AV93:BE93),0)+IF(RIGHT(CA$39,2)>RIGHT($K93,2),BE93,0))","v":0},null,{"$f":"+O93*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P93*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q93*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K94=\"Ongoing\",AV94,IF(RIGHT($K94,2)=RIGHT(BR$39,2),SUM($AV94:AV94),0)+IF(RIGHT(BR$39,2)>RIGHT($K94,2),AV94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AW94,IF(RIGHT($K94,2)=RIGHT(BS$39,2),SUM($AV94:AW94),0)+IF(RIGHT(BS$39,2)>RIGHT($K94,2),AW94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BT$39,2),SUM($AV94:AX94),0)+IF(RIGHT(BT$39,2)>RIGHT($K94,2),AX94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BU$39,2),SUM($AV94:AY94),0)+IF(RIGHT(BU$39,2)>RIGHT($K94,2),AY94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AZ94,IF(RIGHT($K94,2)=RIGHT(BV$39,2),SUM($AV94:AZ94),0)+IF(RIGHT(BV$39,2)>RIGHT($K94,2),AZ94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BA94,IF(RIGHT($K94,2)=RIGHT(BW$39,2),SUM($AV94:BA94),0)+IF(RIGHT(BW$39,2)>RIGHT($K94,2),BA94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BB94,IF(RIGHT($K94,2)=RIGHT(BX$39,2),SUM($AV94:BB94),0)+IF(RIGHT(BX$39,2)>RIGHT($K94,2),BB94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BC94,IF(RIGHT($K94,2)=RIGHT(BY$39,2),SUM($AV94:BC94),0)+IF(RIGHT(BY$39,2)>RIGHT($K94,2),BC94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BD94,IF(RIGHT($K94,2)=RIGHT(BZ$39,2),SUM($AV94:BD94),0)+IF(RIGHT(BZ$39,2)>RIGHT($K94,2),BD94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BE94,IF(RIGHT($K94,2)=RIGHT(CA$39,2),SUM($AV94:BE94),0)+IF(RIGHT(CA$39,2)>RIGHT($K94,2),BE94,0))","v":0},null,{"$f":"+O94*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P94*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q94*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K95=\"Ongoing\",AV95,IF(RIGHT($K95,2)=RIGHT(BR$39,2),SUM($AV95:AV95),0)+IF(RIGHT(BR$39,2)>RIGHT($K95,2),AV95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AW95,IF(RIGHT($K95,2)=RIGHT(BS$39,2),SUM($AV95:AW95),0)+IF(RIGHT(BS$39,2)>RIGHT($K95,2),AW95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BT$39,2),SUM($AV95:AX95),0)+IF(RIGHT(BT$39,2)>RIGHT($K95,2),AX95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AY95,IF(RIGHT($K95,2)=RIGHT(BU$39,2),SUM($AV95:AY95),0)+IF(RIGHT(BU$39,2)>RIGHT($K95,2),AY95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AZ95,IF(RIGHT($K95,2)=RIGHT(BV$39,2),SUM($AV95:AZ95),0)+IF(RIGHT(BV$39,2)>RIGHT($K95,2),AZ95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BA95,IF(RIGHT($K95,2)=RIGHT(BW$39,2),SUM($AV95:BA95),0)+IF(RIGHT(BW$39,2)>RIGHT($K95,2),BA95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BB95,IF(RIGHT($K95,2)=RIGHT(BX$39,2),SUM($AV95:BB95),0)+IF(RIGHT(BX$39,2)>RIGHT($K95,2),BB95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BC95,IF(RIGHT($K95,2)=RIGHT(BY$39,2),SUM($AV95:BC95),0)+IF(RIGHT(BY$39,2)>RIGHT($K95,2),BC95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BD95,IF(RIGHT($K95,2)=RIGHT(BZ$39,2),SUM($AV95:BD95),0)+IF(RIGHT(BZ$39,2)>RIGHT($K95,2),BD95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BE95,IF(RIGHT($K95,2)=RIGHT(CA$39,2),SUM($AV95:BE95),0)+IF(RIGHT(CA$39,2)>RIGHT($K95,2),BE95,0))","v":0},null,{"$f":"+O95*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P95*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q95*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K96=\"Ongoing\",AV96,IF(RIGHT($K96,2)=RIGHT(BR$39,2),SUM($AV96:AV96),0)+IF(RIGHT(BR$39,2)>RIGHT($K96,2),AV96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AW96,IF(RIGHT($K96,2)=RIGHT(BS$39,2),SUM($AV96:AW96),0)+IF(RIGHT(BS$39,2)>RIGHT($K96,2),AW96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BT$39,2),SUM($AV96:AX96),0)+IF(RIGHT(BT$39,2)>RIGHT($K96,2),AX96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AV96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AZ96,IF(RIGHT($K96,2)=RIGHT(BV$39,2),SUM($AV96:AZ96),0)+IF(RIGHT(BV$39,2)>RIGHT($K96,2),AZ96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BA96,IF(RIGHT($K96,2)=RIGHT(BW$39,2),SUM($AV96:BA96),0)+IF(RIGHT(BW$39,2)>RIGHT($K96,2),BA96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BB96,IF(RIGHT($K96,2)=RIGHT(BX$39,2),SUM($AV96:BB96),0)+IF(RIGHT(BX$39,2)>RIGHT($K96,2),BB96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BC96,IF(RIGHT($K96,2)=RIGHT(BY$39,2),SUM($AV96:BC96),0)+IF(RIGHT(BY$39,2)>RIGHT($K96,2),BC96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BD96,IF(RIGHT($K96,2)=RIGHT(BZ$39,2),SUM($AV96:BD96),0)+IF(RIGHT(BZ$39,2)>RIGHT($K96,2),BD96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BE96,IF(RIGHT($K96,2)=RIGHT(CA$39,2),SUM($AV96:BE96),0)+IF(RIGHT(CA$39,2)>RIGHT($K96,2),BE96,0))","v":0},null,{"$f":"+O96*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P96*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q96*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K97=\"Ongoing\",AV97,IF(RIGHT($K97,2)=RIGHT(BR$39,2),SUM($AV97:AV97),0)+IF(RIGHT(BR$39,2)>RIGHT($K97,2),AV97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AW97,IF(RIGHT($K97,2)=RIGHT(BS$39,2),SUM($AV97:AW97),0)+IF(RIGHT(BS$39,2)>RIGHT($K97,2),AW97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AX97,IF(RIGHT($K97,2)=RIGHT(BT$39,2),SUM($AV97:AX97),0)+IF(RIGHT(BT$39,2)>RIGHT($K97,2),AX97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BU$39,2),SUM($AV97:AY97),0)+IF(RIGHT(BU$39,2)>RIGHT($K97,2),AY97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AZ97,IF(RIGHT($K97,2)=RIGHT(BV$39,2),SUM($AV97:AZ97),0)+IF(RIGHT(BV$39,2)>RIGHT($K97,2),AZ97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BA97,IF(RIGHT($K97,2)=RIGHT(BW$39,2),SUM($AV97:BA97),0)+IF(RIGHT(BW$39,2)>RIGHT($K97,2),BA97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BB97,IF(RIGHT($K97,2)=RIGHT(BX$39,2),SUM($AV97:BB97),0)+IF(RIGHT(BX$39,2)>RIGHT($K97,2),BB97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BC97,IF(RIGHT($K97,2)=RIGHT(BY$39,2),SUM($AV97:BC97),0)+IF(RIGHT(BY$39,2)>RIGHT($K97,2),BC97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BD97,IF(RIGHT($K97,2)=RIGHT(BZ$39,2),SUM($AV97:BD97),0)+IF(RIGHT(BZ$39,2)>RIGHT($K97,2),BD97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BE97,IF(RIGHT($K97,2)=RIGHT(CA$39,2),SUM($AV97:BE97),0)+IF(RIGHT(CA$39,2)>RIGHT($K97,2),BE97,0))","v":0},null,{"$f":"+O97*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P97*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q97*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K98=\"Ongoing\",AV98,IF(RIGHT($K98,2)=RIGHT(BR$39,2),SUM($AV98:AV98),0)+IF(RIGHT(BR$39,2)>RIGHT($K98,2),AV98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AW98,IF(RIGHT($K98,2)=RIGHT(BS$39,2),SUM($AV98:AW98),0)+IF(RIGHT(BS$39,2)>RIGHT($K98,2),AW98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AX98,IF(RIGHT($K98,2)=RIGHT(BT$39,2),SUM($AV98:AX98),0)+IF(RIGHT(BT$39,2)>RIGHT($K98,2),AX98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AY98,IF(RIGHT($K98,2)=RIGHT(BU$39,2),SUM($AV98:AY98),0)+IF(RIGHT(BU$39,2)>RIGHT($K98,2),AY98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AZ98,IF(RIGHT($K98,2)=RIGHT(BV$39,2),SUM($AV98:AZ98),0)+IF(RIGHT(BV$39,2)>RIGHT($K98,2),AZ98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BA98,IF(RIGHT($K98,2)=RIGHT(BW$39,2),SUM($AV98:BA98),0)+IF(RIGHT(BW$39,2)>RIGHT($K98,2),BA98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BB98,IF(RIGHT($K98,2)=RIGHT(BX$39,2),SUM($AV98:BB98),0)+IF(RIGHT(BX$39,2)>RIGHT($K98,2),BB98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BC98,IF(RIGHT($K98,2)=RIGHT(BY$39,2),SUM($AV98:BC98),0)+IF(RIGHT(BY$39,2)>RIGHT($K98,2),BC98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BD98,IF(RIGHT($K98,2)=RIGHT(BZ$39,2),SUM($AV98:BD98),0)+IF(RIGHT(BZ$39,2)>RIGHT($K98,2),BD98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BE98,IF(RIGHT($K98,2)=RIGHT(CA$39,2),SUM($AV98:BE98),0)+IF(RIGHT(CA$39,2)>RIGHT($K98,2),BE98,0))","v":0},null,{"$f":"+O98*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P98*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q98*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K99=\"Ongoing\",AV99,IF(RIGHT($K99,2)=RIGHT(BR$39,2),SUM($AV99:AV99),0)+IF(RIGHT(BR$39,2)>RIGHT($K99,2),AV99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AW99,IF(RIGHT($K99,2)=RIGHT(BS$39,2),SUM($AV99:AW99),0)+IF(RIGHT(BS$39,2)>RIGHT($K99,2),AW99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BT$39,2),SUM($AV99:AX99),0)+IF(RIGHT(BT$39,2)>RIGHT($K99,2),AX99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AY99,IF(RIGHT($K99,2)=RIGHT(BU$39,2),SUM($AV99:AY99),0)+IF(RIGHT(BU$39,2)>RIGHT($K99,2),AY99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AZ99,IF(RIGHT($K99,2)=RIGHT(BV$39,2),SUM($AV99:AZ99),0)+IF(RIGHT(BV$39,2)>RIGHT($K99,2),AZ99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BA99,IF(RIGHT($K99,2)=RIGHT(BW$39,2),SUM($AV99:BA99),0)+IF(RIGHT(BW$39,2)>RIGHT($K99,2),BA99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BB99,IF(RIGHT($K99,2)=RIGHT(BX$39,2),SUM($AV99:BB99),0)+IF(RIGHT(BX$39,2)>RIGHT($K99,2),BB99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BC99,IF(RIGHT($K99,2)=RIGHT(BY$39,2),SUM($AV99:BC99),0)+IF(RIGHT(BY$39,2)>RIGHT($K99,2),BC99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BD99,IF(RIGHT($K99,2)=RIGHT(BZ$39,2),SUM($AV99:BD99),0)+IF(RIGHT(BZ$39,2)>RIGHT($K99,2),BD99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BE99,IF(RIGHT($K99,2)=RIGHT(CA$39,2),SUM($AV99:BE99),0)+IF(RIGHT(CA$39,2)>RIGHT($K99,2),BE99,0))","v":0},null,{"$f":"+O99*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P99*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q99*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K100=\"Ongoing\",AV100,IF(RIGHT($K100,2)=RIGHT(BR$39,2),SUM($AV100:AV100),0)+IF(RIGHT(BR$39,2)>RIGHT($K100,2),AV100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AW100,IF(RIGHT($K100,2)=RIGHT(BS$39,2),SUM($AV100:AW100),0)+IF(RIGHT(BS$39,2)>RIGHT($K100,2),AW100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AX100,IF(RIGHT($K100,2)=RIGHT(BT$39,2),SUM($AV100:AX100),0)+IF(RIGHT(BT$39,2)>RIGHT($K100,2),AX100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AY100,IF(RIGHT($K100,2)=RIGHT(BU$39,2),SUM($AV100:AY100),0)+IF(RIGHT(BU$39,2)>RIGHT($K100,2),AY100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AZ100,IF(RIGHT($K100,2)=RIGHT(BV$39,2),SUM($AV100:AZ100),0)+IF(RIGHT(BV$39,2)>RIGHT($K100,2),AZ100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AV100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AV100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AV100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BD100,IF(RIGHT($K100,2)=RIGHT(BZ$39,2),SUM($AV100:BD100),0)+IF(RIGHT(BZ$39,2)>RIGHT($K100,2),BD100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AV100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":0},null,{"$f":"+O100*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P100*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q100*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K101=\"Ongoing\",AV101,IF(RIGHT($K101,2)=RIGHT(BR$39,2),SUM($AV101:AV101),0)+IF(RIGHT(BR$39,2)>RIGHT($K101,2),AV101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AW101,IF(RIGHT($K101,2)=RIGHT(BS$39,2),SUM($AV101:AW101),0)+IF(RIGHT(BS$39,2)>RIGHT($K101,2),AW101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AX101,IF(RIGHT($K101,2)=RIGHT(BT$39,2),SUM($AV101:AX101),0)+IF(RIGHT(BT$39,2)>RIGHT($K101,2),AX101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AY101,IF(RIGHT($K101,2)=RIGHT(BU$39,2),SUM($AV101:AY101),0)+IF(RIGHT(BU$39,2)>RIGHT($K101,2),AY101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AZ101,IF(RIGHT($K101,2)=RIGHT(BV$39,2),SUM($AV101:AZ101),0)+IF(RIGHT(BV$39,2)>RIGHT($K101,2),AZ101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BA101,IF(RIGHT($K101,2)=RIGHT(BW$39,2),SUM($AV101:BA101),0)+IF(RIGHT(BW$39,2)>RIGHT($K101,2),BA101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BB101,IF(RIGHT($K101,2)=RIGHT(BX$39,2),SUM($AV101:BB101),0)+IF(RIGHT(BX$39,2)>RIGHT($K101,2),BB101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BC101,IF(RIGHT($K101,2)=RIGHT(BY$39,2),SUM($AV101:BC101),0)+IF(RIGHT(BY$39,2)>RIGHT($K101,2),BC101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BD101,IF(RIGHT($K101,2)=RIGHT(BZ$39,2),SUM($AV101:BD101),0)+IF(RIGHT(BZ$39,2)>RIGHT($K101,2),BD101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BE101,IF(RIGHT($K101,2)=RIGHT(CA$39,2),SUM($AV101:BE101),0)+IF(RIGHT(CA$39,2)>RIGHT($K101,2),BE101,0))","v":0},null,{"$f":"+O101*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P101*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q101*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K102=\"Ongoing\",AV102,IF(RIGHT($K102,2)=RIGHT(BR$39,2),SUM($AV102:AV102),0)+IF(RIGHT(BR$39,2)>RIGHT($K102,2),AV102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AW102,IF(RIGHT($K102,2)=RIGHT(BS$39,2),SUM($AV102:AW102),0)+IF(RIGHT(BS$39,2)>RIGHT($K102,2),AW102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AX102,IF(RIGHT($K102,2)=RIGHT(BT$39,2),SUM($AV102:AX102),0)+IF(RIGHT(BT$39,2)>RIGHT($K102,2),AX102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AY102,IF(RIGHT($K102,2)=RIGHT(BU$39,2),SUM($AV102:AY102),0)+IF(RIGHT(BU$39,2)>RIGHT($K102,2),AY102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AZ102,IF(RIGHT($K102,2)=RIGHT(BV$39,2),SUM($AV102:AZ102),0)+IF(RIGHT(BV$39,2)>RIGHT($K102,2),AZ102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BA102,IF(RIGHT($K102,2)=RIGHT(BW$39,2),SUM($AV102:BA102),0)+IF(RIGHT(BW$39,2)>RIGHT($K102,2),BA102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BB102,IF(RIGHT($K102,2)=RIGHT(BX$39,2),SUM($AV102:BB102),0)+IF(RIGHT(BX$39,2)>RIGHT($K102,2),BB102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BC102,IF(RIGHT($K102,2)=RIGHT(BY$39,2),SUM($AV102:BC102),0)+IF(RIGHT(BY$39,2)>RIGHT($K102,2),BC102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BD102,IF(RIGHT($K102,2)=RIGHT(BZ$39,2),SUM($AV102:BD102),0)+IF(RIGHT(BZ$39,2)>RIGHT($K102,2),BD102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BE102,IF(RIGHT($K102,2)=RIGHT(CA$39,2),SUM($AV102:BE102),0)+IF(RIGHT(CA$39,2)>RIGHT($K102,2),BE102,0))","v":0},null,{"$f":"+O102*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P102*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q102*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K103=\"Ongoing\",AV103,IF(RIGHT($K103,2)=RIGHT(BR$39,2),SUM($AV103:AV103),0)+IF(RIGHT(BR$39,2)>RIGHT($K103,2),AV103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AW103,IF(RIGHT($K103,2)=RIGHT(BS$39,2),SUM($AV103:AW103),0)+IF(RIGHT(BS$39,2)>RIGHT($K103,2),AW103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AX103,IF(RIGHT($K103,2)=RIGHT(BT$39,2),SUM($AV103:AX103),0)+IF(RIGHT(BT$39,2)>RIGHT($K103,2),AX103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BU$39,2),SUM($AV103:AY103),0)+IF(RIGHT(BU$39,2)>RIGHT($K103,2),AY103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AZ103,IF(RIGHT($K103,2)=RIGHT(BV$39,2),SUM($AV103:AZ103),0)+IF(RIGHT(BV$39,2)>RIGHT($K103,2),AZ103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BA103,IF(RIGHT($K103,2)=RIGHT(BW$39,2),SUM($AV103:BA103),0)+IF(RIGHT(BW$39,2)>RIGHT($K103,2),BA103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BB103,IF(RIGHT($K103,2)=RIGHT(BX$39,2),SUM($AV103:BB103),0)+IF(RIGHT(BX$39,2)>RIGHT($K103,2),BB103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BC103,IF(RIGHT($K103,2)=RIGHT(BY$39,2),SUM($AV103:BC103),0)+IF(RIGHT(BY$39,2)>RIGHT($K103,2),BC103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BD103,IF(RIGHT($K103,2)=RIGHT(BZ$39,2),SUM($AV103:BD103),0)+IF(RIGHT(BZ$39,2)>RIGHT($K103,2),BD103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BE103,IF(RIGHT($K103,2)=RIGHT(CA$39,2),SUM($AV103:BE103),0)+IF(RIGHT(CA$39,2)>RIGHT($K103,2),BE103,0))","v":0},null,{"$f":"+O103*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P103*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q103*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K104=\"Ongoing\",AV104,IF(RIGHT($K104,2)=RIGHT(BR$39,2),SUM($AV104:AV104),0)+IF(RIGHT(BR$39,2)>RIGHT($K104,2),AV104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AW104,IF(RIGHT($K104,2)=RIGHT(BS$39,2),SUM($AV104:AW104),0)+IF(RIGHT(BS$39,2)>RIGHT($K104,2),AW104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AX104,IF(RIGHT($K104,2)=RIGHT(BT$39,2),SUM($AV104:AX104),0)+IF(RIGHT(BT$39,2)>RIGHT($K104,2),AX104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AY104,IF(RIGHT($K104,2)=RIGHT(BU$39,2),SUM($AV104:AY104),0)+IF(RIGHT(BU$39,2)>RIGHT($K104,2),AY104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AZ104,IF(RIGHT($K104,2)=RIGHT(BV$39,2),SUM($AV104:AZ104),0)+IF(RIGHT(BV$39,2)>RIGHT($K104,2),AZ104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BA104,IF(RIGHT($K104,2)=RIGHT(BW$39,2),SUM($AV104:BA104),0)+IF(RIGHT(BW$39,2)>RIGHT($K104,2),BA104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BB104,IF(RIGHT($K104,2)=RIGHT(BX$39,2),SUM($AV104:BB104),0)+IF(RIGHT(BX$39,2)>RIGHT($K104,2),BB104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BC104,IF(RIGHT($K104,2)=RIGHT(BY$39,2),SUM($AV104:BC104),0)+IF(RIGHT(BY$39,2)>RIGHT($K104,2),BC104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BD104,IF(RIGHT($K104,2)=RIGHT(BZ$39,2),SUM($AV104:BD104),0)+IF(RIGHT(BZ$39,2)>RIGHT($K104,2),BD104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BE104,IF(RIGHT($K104,2)=RIGHT(CA$39,2),SUM($AV104:BE104),0)+IF(RIGHT(CA$39,2)>RIGHT($K104,2),BE104,0))","v":0},null,{"$f":"+O104*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P104*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q104*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K105=\"Ongoing\",AV105,IF(RIGHT($K105,2)=RIGHT(BR$39,2),SUM($AV105:AV105),0)+IF(RIGHT(BR$39,2)>RIGHT($K105,2),AV105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AW105,IF(RIGHT($K105,2)=RIGHT(BS$39,2),SUM($AV105:AW105),0)+IF(RIGHT(BS$39,2)>RIGHT($K105,2),AW105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BT$39,2),SUM($AV105:AX105),0)+IF(RIGHT(BT$39,2)>RIGHT($K105,2),AX105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BU$39,2),SUM($AV105:AY105),0)+IF(RIGHT(BU$39,2)>RIGHT($K105,2),AY105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AZ105,IF(RIGHT($K105,2)=RIGHT(BV$39,2),SUM($AV105:AZ105),0)+IF(RIGHT(BV$39,2)>RIGHT($K105,2),AZ105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BA105,IF(RIGHT($K105,2)=RIGHT(BW$39,2),SUM($AV105:BA105),0)+IF(RIGHT(BW$39,2)>RIGHT($K105,2),BA105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BB105,IF(RIGHT($K105,2)=RIGHT(BX$39,2),SUM($AV105:BB105),0)+IF(RIGHT(BX$39,2)>RIGHT($K105,2),BB105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BC105,IF(RIGHT($K105,2)=RIGHT(BY$39,2),SUM($AV105:BC105),0)+IF(RIGHT(BY$39,2)>RIGHT($K105,2),BC105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BD105,IF(RIGHT($K105,2)=RIGHT(BZ$39,2),SUM($AV105:BD105),0)+IF(RIGHT(BZ$39,2)>RIGHT($K105,2),BD105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BE105,IF(RIGHT($K105,2)=RIGHT(CA$39,2),SUM($AV105:BE105),0)+IF(RIGHT(CA$39,2)>RIGHT($K105,2),BE105,0))","v":0},null,{"$f":"+O105*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P105*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q105*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K106=\"Ongoing\",AV106,IF(RIGHT($K106,2)=RIGHT(BR$39,2),SUM($AV106:AV106),0)+IF(RIGHT(BR$39,2)>RIGHT($K106,2),AV106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AW106,IF(RIGHT($K106,2)=RIGHT(BS$39,2),SUM($AV106:AW106),0)+IF(RIGHT(BS$39,2)>RIGHT($K106,2),AW106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AV106:AX106),0)+IF(RIGHT(BT$39,2)>RIGHT($K106,2),AX106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AY106,IF(RIGHT($K106,2)=RIGHT(BU$39,2),SUM($AV106:AY106),0)+IF(RIGHT(BU$39,2)>RIGHT($K106,2),AY106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AZ106,IF(RIGHT($K106,2)=RIGHT(BV$39,2),SUM($AV106:AZ106),0)+IF(RIGHT(BV$39,2)>RIGHT($K106,2),AZ106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BA106,IF(RIGHT($K106,2)=RIGHT(BW$39,2),SUM($AV106:BA106),0)+IF(RIGHT(BW$39,2)>RIGHT($K106,2),BA106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BB106,IF(RIGHT($K106,2)=RIGHT(BX$39,2),SUM($AV106:BB106),0)+IF(RIGHT(BX$39,2)>RIGHT($K106,2),BB106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BC106,IF(RIGHT($K106,2)=RIGHT(BY$39,2),SUM($AV106:BC106),0)+IF(RIGHT(BY$39,2)>RIGHT($K106,2),BC106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BD106,IF(RIGHT($K106,2)=RIGHT(BZ$39,2),SUM($AV106:BD106),0)+IF(RIGHT(BZ$39,2)>RIGHT($K106,2),BD106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BE106,IF(RIGHT($K106,2)=RIGHT(CA$39,2),SUM($AV106:BE106),0)+IF(RIGHT(CA$39,2)>RIGHT($K106,2),BE106,0))","v":0},null,{"$f":"+O106*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P106*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q106*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($L107=0,0,\nIF($L107<=0.5,BR107,\nIF($J107=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L107)<LEFT($BG$39,4)*1,0,((OFFSET(BR107,0,-INT($L107+0.5),1,1))/$L107)*(IF($L107-INT($L107)>0.5,$L107-0.5-INT($L107),IF($L107-INT($L107)<=0.5,$L107-0.5-INT($L107)+1,0))))\n+BR107/$L107*0.5,\nIF($J107=\"Declining Balance\",-$BG$38,0))))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K107=\"Ongoing\",AV107,IF(RIGHT($K107,2)=RIGHT(BR$39,2),SUM($AV107:AV107),0)+IF(RIGHT(BR$39,2)>RIGHT($K107,2),AV107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AW107,IF(RIGHT($K107,2)=RIGHT(BS$39,2),SUM($AV107:AW107),0)+IF(RIGHT(BS$39,2)>RIGHT($K107,2),AW107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AV107:AX107),0)+IF(RIGHT(BT$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BU$39,2),SUM($AV107:AY107),0)+IF(RIGHT(BU$39,2)>RIGHT($K107,2),AY107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AZ107,IF(RIGHT($K107,2)=RIGHT(BV$39,2),SUM($AV107:AZ107),0)+IF(RIGHT(BV$39,2)>RIGHT($K107,2),AZ107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BA107,IF(RIGHT($K107,2)=RIGHT(BW$39,2),SUM($AV107:BA107),0)+IF(RIGHT(BW$39,2)>RIGHT($K107,2),BA107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BB107,IF(RIGHT($K107,2)=RIGHT(BX$39,2),SUM($AV107:BB107),0)+IF(RIGHT(BX$39,2)>RIGHT($K107,2),BB107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BC107,IF(RIGHT($K107,2)=RIGHT(BY$39,2),SUM($AV107:BC107),0)+IF(RIGHT(BY$39,2)>RIGHT($K107,2),BC107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BD107,IF(RIGHT($K107,2)=RIGHT(BZ$39,2),SUM($AV107:BD107),0)+IF(RIGHT(BZ$39,2)>RIGHT($K107,2),BD107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BE107,IF(RIGHT($K107,2)=RIGHT(CA$39,2),SUM($AV107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},null,{"$f":"+O107*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P107*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q107*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M107=0,0,\nIF($M107<=0.5,CC107,\nIF($J107=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M107)<LEFT($CN$39,4)*1,0,((OFFSET(CC107,0,-INT($M107+0.5),1,1))/$M107)*(IF($M107-INT($M107)>0.5,$M107-0.5-INT($M107),IF($M107-INT($M107)<=0.5,$M107-0.5-INT($M107)+1,0))))\n+CC107/$M107*0.5,\nIF($J107=\"Declining Balance\",-$CN$38,0))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K108=\"Ongoing\",AV108,IF(RIGHT($K108,2)=RIGHT(BR$39,2),SUM($AV108:AV108),0)+IF(RIGHT(BR$39,2)>RIGHT($K108,2),AV108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AW108,IF(RIGHT($K108,2)=RIGHT(BS$39,2),SUM($AV108:AW108),0)+IF(RIGHT(BS$39,2)>RIGHT($K108,2),AW108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AX108,IF(RIGHT($K108,2)=RIGHT(BT$39,2),SUM($AV108:AX108),0)+IF(RIGHT(BT$39,2)>RIGHT($K108,2),AX108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AY108,IF(RIGHT($K108,2)=RIGHT(BU$39,2),SUM($AV108:AY108),0)+IF(RIGHT(BU$39,2)>RIGHT($K108,2),AY108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AZ108,IF(RIGHT($K108,2)=RIGHT(BV$39,2),SUM($AV108:AZ108),0)+IF(RIGHT(BV$39,2)>RIGHT($K108,2),AZ108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BA108,IF(RIGHT($K108,2)=RIGHT(BW$39,2),SUM($AV108:BA108),0)+IF(RIGHT(BW$39,2)>RIGHT($K108,2),BA108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BB108,IF(RIGHT($K108,2)=RIGHT(BX$39,2),SUM($AV108:BB108),0)+IF(RIGHT(BX$39,2)>RIGHT($K108,2),BB108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BC108,IF(RIGHT($K108,2)=RIGHT(BY$39,2),SUM($AV108:BC108),0)+IF(RIGHT(BY$39,2)>RIGHT($K108,2),BC108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BD108,IF(RIGHT($K108,2)=RIGHT(BZ$39,2),SUM($AV108:BD108),0)+IF(RIGHT(BZ$39,2)>RIGHT($K108,2),BD108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BE108,IF(RIGHT($K108,2)=RIGHT(CA$39,2),SUM($AV108:BE108),0)+IF(RIGHT(CA$39,2)>RIGHT($K108,2),BE108,0))","v":0},null,{"$f":"+O108*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P108*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q108*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K109=\"Ongoing\",AV109,IF(RIGHT($K109,2)=RIGHT(BR$39,2),SUM($AV109:AV109),0)+IF(RIGHT(BR$39,2)>RIGHT($K109,2),AV109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AW109,IF(RIGHT($K109,2)=RIGHT(BS$39,2),SUM($AV109:AW109),0)+IF(RIGHT(BS$39,2)>RIGHT($K109,2),AW109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AV109:AX109),0)+IF(RIGHT(BT$39,2)>RIGHT($K109,2),AX109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BU$39,2),SUM($AV109:AY109),0)+IF(RIGHT(BU$39,2)>RIGHT($K109,2),AY109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AZ109,IF(RIGHT($K109,2)=RIGHT(BV$39,2),SUM($AV109:AZ109),0)+IF(RIGHT(BV$39,2)>RIGHT($K109,2),AZ109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BA109,IF(RIGHT($K109,2)=RIGHT(BW$39,2),SUM($AV109:BA109),0)+IF(RIGHT(BW$39,2)>RIGHT($K109,2),BA109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BB109,IF(RIGHT($K109,2)=RIGHT(BX$39,2),SUM($AV109:BB109),0)+IF(RIGHT(BX$39,2)>RIGHT($K109,2),BB109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BC109,IF(RIGHT($K109,2)=RIGHT(BY$39,2),SUM($AV109:BC109),0)+IF(RIGHT(BY$39,2)>RIGHT($K109,2),BC109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BD109,IF(RIGHT($K109,2)=RIGHT(BZ$39,2),SUM($AV109:BD109),0)+IF(RIGHT(BZ$39,2)>RIGHT($K109,2),BD109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BE109,IF(RIGHT($K109,2)=RIGHT(CA$39,2),SUM($AV109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":0},null,{"$f":"+O109*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P109*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q109*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"+S110-AD110-AO110","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K110=\"Ongoing\",AV110,IF(RIGHT($K110,2)=RIGHT(BR$39,2),SUM($AV110:AV110),0)+IF(RIGHT(BR$39,2)>RIGHT($K110,2),AV110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AW110,IF(RIGHT($K110,2)=RIGHT(BS$39,2),SUM($AV110:AW110),0)+IF(RIGHT(BS$39,2)>RIGHT($K110,2),AW110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BT$39,2),SUM($AV110:AX110),0)+IF(RIGHT(BT$39,2)>RIGHT($K110,2),AX110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AY110,IF(RIGHT($K110,2)=RIGHT(BU$39,2),SUM($AV110:AY110),0)+IF(RIGHT(BU$39,2)>RIGHT($K110,2),AY110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AZ110,IF(RIGHT($K110,2)=RIGHT(BV$39,2),SUM($AV110:AZ110),0)+IF(RIGHT(BV$39,2)>RIGHT($K110,2),AZ110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AV110:BA110),0)+IF(RIGHT(BW$39,2)>RIGHT($K110,2),BA110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BB110,IF(RIGHT($K110,2)=RIGHT(BX$39,2),SUM($AV110:BB110),0)+IF(RIGHT(BX$39,2)>RIGHT($K110,2),BB110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BC110,IF(RIGHT($K110,2)=RIGHT(BY$39,2),SUM($AV110:BC110),0)+IF(RIGHT(BY$39,2)>RIGHT($K110,2),BC110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BD110,IF(RIGHT($K110,2)=RIGHT(BZ$39,2),SUM($AV110:BD110),0)+IF(RIGHT(BZ$39,2)>RIGHT($K110,2),BD110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BE110,IF(RIGHT($K110,2)=RIGHT(CA$39,2),SUM($AV110:BE110),0)+IF(RIGHT(CA$39,2)>RIGHT($K110,2),BE110,0))","v":0},null,{"$f":"+O110*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P110*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q110*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K111=\"Ongoing\",AV111,IF(RIGHT($K111,2)=RIGHT(BR$39,2),SUM($AV111:AV111),0)+IF(RIGHT(BR$39,2)>RIGHT($K111,2),AV111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AW111,IF(RIGHT($K111,2)=RIGHT(BS$39,2),SUM($AV111:AW111),0)+IF(RIGHT(BS$39,2)>RIGHT($K111,2),AW111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BT$39,2),SUM($AV111:AX111),0)+IF(RIGHT(BT$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BU$39,2),SUM($AV111:AY111),0)+IF(RIGHT(BU$39,2)>RIGHT($K111,2),AY111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AZ111,IF(RIGHT($K111,2)=RIGHT(BV$39,2),SUM($AV111:AZ111),0)+IF(RIGHT(BV$39,2)>RIGHT($K111,2),AZ111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BA111,IF(RIGHT($K111,2)=RIGHT(BW$39,2),SUM($AV111:BA111),0)+IF(RIGHT(BW$39,2)>RIGHT($K111,2),BA111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BB111,IF(RIGHT($K111,2)=RIGHT(BX$39,2),SUM($AV111:BB111),0)+IF(RIGHT(BX$39,2)>RIGHT($K111,2),BB111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BC111,IF(RIGHT($K111,2)=RIGHT(BY$39,2),SUM($AV111:BC111),0)+IF(RIGHT(BY$39,2)>RIGHT($K111,2),BC111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BD111,IF(RIGHT($K111,2)=RIGHT(BZ$39,2),SUM($AV111:BD111),0)+IF(RIGHT(BZ$39,2)>RIGHT($K111,2),BD111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BE111,IF(RIGHT($K111,2)=RIGHT(CA$39,2),SUM($AV111:BE111),0)+IF(RIGHT(CA$39,2)>RIGHT($K111,2),BE111,0))","v":0},null,{"$f":"+O111*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P111*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q111*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K112=\"Ongoing\",AV112,IF(RIGHT($K112,2)=RIGHT(BR$39,2),SUM($AV112:AV112),0)+IF(RIGHT(BR$39,2)>RIGHT($K112,2),AV112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AW112,IF(RIGHT($K112,2)=RIGHT(BS$39,2),SUM($AV112:AW112),0)+IF(RIGHT(BS$39,2)>RIGHT($K112,2),AW112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AX112,IF(RIGHT($K112,2)=RIGHT(BT$39,2),SUM($AV112:AX112),0)+IF(RIGHT(BT$39,2)>RIGHT($K112,2),AX112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AY112,IF(RIGHT($K112,2)=RIGHT(BU$39,2),SUM($AV112:AY112),0)+IF(RIGHT(BU$39,2)>RIGHT($K112,2),AY112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AZ112,IF(RIGHT($K112,2)=RIGHT(BV$39,2),SUM($AV112:AZ112),0)+IF(RIGHT(BV$39,2)>RIGHT($K112,2),AZ112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BA112,IF(RIGHT($K112,2)=RIGHT(BW$39,2),SUM($AV112:BA112),0)+IF(RIGHT(BW$39,2)>RIGHT($K112,2),BA112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BB112,IF(RIGHT($K112,2)=RIGHT(BX$39,2),SUM($AV112:BB112),0)+IF(RIGHT(BX$39,2)>RIGHT($K112,2),BB112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BC112,IF(RIGHT($K112,2)=RIGHT(BY$39,2),SUM($AV112:BC112),0)+IF(RIGHT(BY$39,2)>RIGHT($K112,2),BC112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BD112,IF(RIGHT($K112,2)=RIGHT(BZ$39,2),SUM($AV112:BD112),0)+IF(RIGHT(BZ$39,2)>RIGHT($K112,2),BD112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BE112,IF(RIGHT($K112,2)=RIGHT(CA$39,2),SUM($AV112:BE112),0)+IF(RIGHT(CA$39,2)>RIGHT($K112,2),BE112,0))","v":0},null,{"$f":"+O112*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P112*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q112*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S112*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T112*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U112*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V112*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K113=\"Ongoing\",AV113,IF(RIGHT($K113,2)=RIGHT(BR$39,2),SUM($AV113:AV113),0)+IF(RIGHT(BR$39,2)>RIGHT($K113,2),AV113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AW113,IF(RIGHT($K113,2)=RIGHT(BS$39,2),SUM($AV113:AW113),0)+IF(RIGHT(BS$39,2)>RIGHT($K113,2),AW113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AX113,IF(RIGHT($K113,2)=RIGHT(BT$39,2),SUM($AV113:AX113),0)+IF(RIGHT(BT$39,2)>RIGHT($K113,2),AX113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AY113,IF(RIGHT($K113,2)=RIGHT(BU$39,2),SUM($AV113:AY113),0)+IF(RIGHT(BU$39,2)>RIGHT($K113,2),AY113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AZ113,IF(RIGHT($K113,2)=RIGHT(BV$39,2),SUM($AV113:AZ113),0)+IF(RIGHT(BV$39,2)>RIGHT($K113,2),AZ113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BA113,IF(RIGHT($K113,2)=RIGHT(BW$39,2),SUM($AV113:BA113),0)+IF(RIGHT(BW$39,2)>RIGHT($K113,2),BA113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BB113,IF(RIGHT($K113,2)=RIGHT(BX$39,2),SUM($AV113:BB113),0)+IF(RIGHT(BX$39,2)>RIGHT($K113,2),BB113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BC113,IF(RIGHT($K113,2)=RIGHT(BY$39,2),SUM($AV113:BC113),0)+IF(RIGHT(BY$39,2)>RIGHT($K113,2),BC113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BD113,IF(RIGHT($K113,2)=RIGHT(BZ$39,2),SUM($AV113:BD113),0)+IF(RIGHT(BZ$39,2)>RIGHT($K113,2),BD113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BE113,IF(RIGHT($K113,2)=RIGHT(CA$39,2),SUM($AV113:BE113),0)+IF(RIGHT(CA$39,2)>RIGHT($K113,2),BE113,0))","v":0},null,{"$f":"+O113*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P113*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q113*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R113*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S113*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T113*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U113*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V113*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K114=\"Ongoing\",AV114,IF(RIGHT($K114,2)=RIGHT(BR$39,2),SUM($AV114:AV114),0)+IF(RIGHT(BR$39,2)>RIGHT($K114,2),AV114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AW114,IF(RIGHT($K114,2)=RIGHT(BS$39,2),SUM($AV114:AW114),0)+IF(RIGHT(BS$39,2)>RIGHT($K114,2),AW114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AX114,IF(RIGHT($K114,2)=RIGHT(BT$39,2),SUM($AV114:AX114),0)+IF(RIGHT(BT$39,2)>RIGHT($K114,2),AX114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AY114,IF(RIGHT($K114,2)=RIGHT(BU$39,2),SUM($AV114:AY114),0)+IF(RIGHT(BU$39,2)>RIGHT($K114,2),AY114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AZ114,IF(RIGHT($K114,2)=RIGHT(BV$39,2),SUM($AV114:AZ114),0)+IF(RIGHT(BV$39,2)>RIGHT($K114,2),AZ114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BA114,IF(RIGHT($K114,2)=RIGHT(BW$39,2),SUM($AV114:BA114),0)+IF(RIGHT(BW$39,2)>RIGHT($K114,2),BA114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BB114,IF(RIGHT($K114,2)=RIGHT(BX$39,2),SUM($AV114:BB114),0)+IF(RIGHT(BX$39,2)>RIGHT($K114,2),BB114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BC114,IF(RIGHT($K114,2)=RIGHT(BY$39,2),SUM($AV114:BC114),0)+IF(RIGHT(BY$39,2)>RIGHT($K114,2),BC114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BD114,IF(RIGHT($K114,2)=RIGHT(BZ$39,2),SUM($AV114:BD114),0)+IF(RIGHT(BZ$39,2)>RIGHT($K114,2),BD114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BE114,IF(RIGHT($K114,2)=RIGHT(CA$39,2),SUM($AV114:BE114),0)+IF(RIGHT(CA$39,2)>RIGHT($K114,2),BE114,0))","v":0},null,{"$f":"+O114*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P114*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q114*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K115=\"Ongoing\",AV115,IF(RIGHT($K115,2)=RIGHT(BR$39,2),SUM($AV115:AV115),0)+IF(RIGHT(BR$39,2)>RIGHT($K115,2),AV115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AW115,IF(RIGHT($K115,2)=RIGHT(BS$39,2),SUM($AV115:AW115),0)+IF(RIGHT(BS$39,2)>RIGHT($K115,2),AW115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AX115,IF(RIGHT($K115,2)=RIGHT(BT$39,2),SUM($AV115:AX115),0)+IF(RIGHT(BT$39,2)>RIGHT($K115,2),AX115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AY115,IF(RIGHT($K115,2)=RIGHT(BU$39,2),SUM($AV115:AY115),0)+IF(RIGHT(BU$39,2)>RIGHT($K115,2),AY115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AZ115,IF(RIGHT($K115,2)=RIGHT(BV$39,2),SUM($AV115:AZ115),0)+IF(RIGHT(BV$39,2)>RIGHT($K115,2),AZ115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BA115,IF(RIGHT($K115,2)=RIGHT(BW$39,2),SUM($AV115:BA115),0)+IF(RIGHT(BW$39,2)>RIGHT($K115,2),BA115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BB115,IF(RIGHT($K115,2)=RIGHT(BX$39,2),SUM($AV115:BB115),0)+IF(RIGHT(BX$39,2)>RIGHT($K115,2),BB115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BC115,IF(RIGHT($K115,2)=RIGHT(BY$39,2),SUM($AV115:BC115),0)+IF(RIGHT(BY$39,2)>RIGHT($K115,2),BC115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BD115,IF(RIGHT($K115,2)=RIGHT(BZ$39,2),SUM($AV115:BD115),0)+IF(RIGHT(BZ$39,2)>RIGHT($K115,2),BD115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BE115,IF(RIGHT($K115,2)=RIGHT(CA$39,2),SUM($AV115:BE115),0)+IF(RIGHT(CA$39,2)>RIGHT($K115,2),BE115,0))","v":0},null,{"$f":"+O115*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P115*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q115*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K116=\"Ongoing\",AV116,IF(RIGHT($K116,2)=RIGHT(BR$39,2),SUM($AV116:AV116),0)+IF(RIGHT(BR$39,2)>RIGHT($K116,2),AV116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AW116,IF(RIGHT($K116,2)=RIGHT(BS$39,2),SUM($AV116:AW116),0)+IF(RIGHT(BS$39,2)>RIGHT($K116,2),AW116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AX116,IF(RIGHT($K116,2)=RIGHT(BT$39,2),SUM($AV116:AX116),0)+IF(RIGHT(BT$39,2)>RIGHT($K116,2),AX116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AY116,IF(RIGHT($K116,2)=RIGHT(BU$39,2),SUM($AV116:AY116),0)+IF(RIGHT(BU$39,2)>RIGHT($K116,2),AY116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AZ116,IF(RIGHT($K116,2)=RIGHT(BV$39,2),SUM($AV116:AZ116),0)+IF(RIGHT(BV$39,2)>RIGHT($K116,2),AZ116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BA116,IF(RIGHT($K116,2)=RIGHT(BW$39,2),SUM($AV116:BA116),0)+IF(RIGHT(BW$39,2)>RIGHT($K116,2),BA116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BB116,IF(RIGHT($K116,2)=RIGHT(BX$39,2),SUM($AV116:BB116),0)+IF(RIGHT(BX$39,2)>RIGHT($K116,2),BB116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BC116,IF(RIGHT($K116,2)=RIGHT(BY$39,2),SUM($AV116:BC116),0)+IF(RIGHT(BY$39,2)>RIGHT($K116,2),BC116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BD116,IF(RIGHT($K116,2)=RIGHT(BZ$39,2),SUM($AV116:BD116),0)+IF(RIGHT(BZ$39,2)>RIGHT($K116,2),BD116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BE116,IF(RIGHT($K116,2)=RIGHT(CA$39,2),SUM($AV116:BE116),0)+IF(RIGHT(CA$39,2)>RIGHT($K116,2),BE116,0))","v":0},null,{"$f":"+O116*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P116*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q116*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S116*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T116*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U116*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V116*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K117=\"Ongoing\",AV117,IF(RIGHT($K117,2)=RIGHT(BR$39,2),SUM($AV117:AV117),0)+IF(RIGHT(BR$39,2)>RIGHT($K117,2),AV117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AW117,IF(RIGHT($K117,2)=RIGHT(BS$39,2),SUM($AV117:AW117),0)+IF(RIGHT(BS$39,2)>RIGHT($K117,2),AW117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AX117,IF(RIGHT($K117,2)=RIGHT(BT$39,2),SUM($AV117:AX117),0)+IF(RIGHT(BT$39,2)>RIGHT($K117,2),AX117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AY117,IF(RIGHT($K117,2)=RIGHT(BU$39,2),SUM($AV117:AY117),0)+IF(RIGHT(BU$39,2)>RIGHT($K117,2),AY117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AZ117,IF(RIGHT($K117,2)=RIGHT(BV$39,2),SUM($AV117:AZ117),0)+IF(RIGHT(BV$39,2)>RIGHT($K117,2),AZ117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BA117,IF(RIGHT($K117,2)=RIGHT(BW$39,2),SUM($AV117:BA117),0)+IF(RIGHT(BW$39,2)>RIGHT($K117,2),BA117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BB117,IF(RIGHT($K117,2)=RIGHT(BX$39,2),SUM($AV117:BB117),0)+IF(RIGHT(BX$39,2)>RIGHT($K117,2),BB117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BC117,IF(RIGHT($K117,2)=RIGHT(BY$39,2),SUM($AV117:BC117),0)+IF(RIGHT(BY$39,2)>RIGHT($K117,2),BC117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BD117,IF(RIGHT($K117,2)=RIGHT(BZ$39,2),SUM($AV117:BD117),0)+IF(RIGHT(BZ$39,2)>RIGHT($K117,2),BD117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BE117,IF(RIGHT($K117,2)=RIGHT(CA$39,2),SUM($AV117:BE117),0)+IF(RIGHT(CA$39,2)>RIGHT($K117,2),BE117,0))","v":0},null,{"$f":"+O117*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P117*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q117*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T117*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U117*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V117*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K118=\"Ongoing\",AV118,IF(RIGHT($K118,2)=RIGHT(BR$39,2),SUM($AV118:AV118),0)+IF(RIGHT(BR$39,2)>RIGHT($K118,2),AV118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AW118,IF(RIGHT($K118,2)=RIGHT(BS$39,2),SUM($AV118:AW118),0)+IF(RIGHT(BS$39,2)>RIGHT($K118,2),AW118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AX118,IF(RIGHT($K118,2)=RIGHT(BT$39,2),SUM($AV118:AX118),0)+IF(RIGHT(BT$39,2)>RIGHT($K118,2),AX118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AY118,IF(RIGHT($K118,2)=RIGHT(BU$39,2),SUM($AV118:AY118),0)+IF(RIGHT(BU$39,2)>RIGHT($K118,2),AY118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AZ118,IF(RIGHT($K118,2)=RIGHT(BV$39,2),SUM($AV118:AZ118),0)+IF(RIGHT(BV$39,2)>RIGHT($K118,2),AZ118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BA118,IF(RIGHT($K118,2)=RIGHT(BW$39,2),SUM($AV118:BA118),0)+IF(RIGHT(BW$39,2)>RIGHT($K118,2),BA118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BB118,IF(RIGHT($K118,2)=RIGHT(BX$39,2),SUM($AV118:BB118),0)+IF(RIGHT(BX$39,2)>RIGHT($K118,2),BB118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BC118,IF(RIGHT($K118,2)=RIGHT(BY$39,2),SUM($AV118:BC118),0)+IF(RIGHT(BY$39,2)>RIGHT($K118,2),BC118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BD118,IF(RIGHT($K118,2)=RIGHT(BZ$39,2),SUM($AV118:BD118),0)+IF(RIGHT(BZ$39,2)>RIGHT($K118,2),BD118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BE118,IF(RIGHT($K118,2)=RIGHT(CA$39,2),SUM($AV118:BE118),0)+IF(RIGHT(CA$39,2)>RIGHT($K118,2),BE118,0))","v":0},null,{"$f":"+O118*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P118*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q118*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S118*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T118*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U118*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V118*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K119=\"Ongoing\",AV119,IF(RIGHT($K119,2)=RIGHT(BR$39,2),SUM($AV119:AV119),0)+IF(RIGHT(BR$39,2)>RIGHT($K119,2),AV119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AW119,IF(RIGHT($K119,2)=RIGHT(BS$39,2),SUM($AV119:AW119),0)+IF(RIGHT(BS$39,2)>RIGHT($K119,2),AW119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AX119,IF(RIGHT($K119,2)=RIGHT(BT$39,2),SUM($AV119:AX119),0)+IF(RIGHT(BT$39,2)>RIGHT($K119,2),AX119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AY119,IF(RIGHT($K119,2)=RIGHT(BU$39,2),SUM($AV119:AY119),0)+IF(RIGHT(BU$39,2)>RIGHT($K119,2),AY119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AZ119,IF(RIGHT($K119,2)=RIGHT(BV$39,2),SUM($AV119:AZ119),0)+IF(RIGHT(BV$39,2)>RIGHT($K119,2),AZ119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BA119,IF(RIGHT($K119,2)=RIGHT(BW$39,2),SUM($AV119:BA119),0)+IF(RIGHT(BW$39,2)>RIGHT($K119,2),BA119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BB119,IF(RIGHT($K119,2)=RIGHT(BX$39,2),SUM($AV119:BB119),0)+IF(RIGHT(BX$39,2)>RIGHT($K119,2),BB119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BC119,IF(RIGHT($K119,2)=RIGHT(BY$39,2),SUM($AV119:BC119),0)+IF(RIGHT(BY$39,2)>RIGHT($K119,2),BC119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BD119,IF(RIGHT($K119,2)=RIGHT(BZ$39,2),SUM($AV119:BD119),0)+IF(RIGHT(BZ$39,2)>RIGHT($K119,2),BD119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BE119,IF(RIGHT($K119,2)=RIGHT(CA$39,2),SUM($AV119:BE119),0)+IF(RIGHT(CA$39,2)>RIGHT($K119,2),BE119,0))","v":0},null,{"$f":"+O119*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P119*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q119*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K120=\"Ongoing\",AV120,IF(RIGHT($K120,2)=RIGHT(BR$39,2),SUM($AV120:AV120),0)+IF(RIGHT(BR$39,2)>RIGHT($K120,2),AV120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AW120,IF(RIGHT($K120,2)=RIGHT(BS$39,2),SUM($AV120:AW120),0)+IF(RIGHT(BS$39,2)>RIGHT($K120,2),AW120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AX120,IF(RIGHT($K120,2)=RIGHT(BT$39,2),SUM($AV120:AX120),0)+IF(RIGHT(BT$39,2)>RIGHT($K120,2),AX120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AY120,IF(RIGHT($K120,2)=RIGHT(BU$39,2),SUM($AV120:AY120),0)+IF(RIGHT(BU$39,2)>RIGHT($K120,2),AY120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AZ120,IF(RIGHT($K120,2)=RIGHT(BV$39,2),SUM($AV120:AZ120),0)+IF(RIGHT(BV$39,2)>RIGHT($K120,2),AZ120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BA120,IF(RIGHT($K120,2)=RIGHT(BW$39,2),SUM($AV120:BA120),0)+IF(RIGHT(BW$39,2)>RIGHT($K120,2),BA120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BB120,IF(RIGHT($K120,2)=RIGHT(BX$39,2),SUM($AV120:BB120),0)+IF(RIGHT(BX$39,2)>RIGHT($K120,2),BB120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BC120,IF(RIGHT($K120,2)=RIGHT(BY$39,2),SUM($AV120:BC120),0)+IF(RIGHT(BY$39,2)>RIGHT($K120,2),BC120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BD120,IF(RIGHT($K120,2)=RIGHT(BZ$39,2),SUM($AV120:BD120),0)+IF(RIGHT(BZ$39,2)>RIGHT($K120,2),BD120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BE120,IF(RIGHT($K120,2)=RIGHT(CA$39,2),SUM($AV120:BE120),0)+IF(RIGHT(CA$39,2)>RIGHT($K120,2),BE120,0))","v":0},null,{"$f":"+O120*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P120*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q120*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R120*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S120*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T120*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U120*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V120*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF($L121=0,0,\nIF($L121<=0.5,BV121,\nIF(AND($J121=\"straight line\",$L121<1.51),(BU121-((BU121/$L121)*0.5))+BV121/$L121*0.5,\nIF($J121=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L121)<LEFT($BG$39,4)*1,0,((OFFSET(BV121,0,-INT($L121+0.5),1,1))/$L121)*(IF($L121-INT($L121)>0.5,$L121-0.5-INT($L121),IF($L121-INT($L121)<=0.5,$L121-0.5-INT($L121)+1,0))))\n+BV121/$L121*0.5\n+SUM(OFFSET(BV121,0,MAX(-INT($L121+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L121+(0.5-(10^-12))),BK$40)-1))*1/$L121,\nIF($J121=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,0,0,0,null,{"$f":"+IF($K121=\"Ongoing\",AV121,IF(RIGHT($K121,2)=RIGHT(BR$39,2),SUM($AV121:AV121),0)+IF(RIGHT(BR$39,2)>RIGHT($K121,2),AV121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AW121,IF(RIGHT($K121,2)=RIGHT(BS$39,2),SUM($AV121:AW121),0)+IF(RIGHT(BS$39,2)>RIGHT($K121,2),AW121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AX121,IF(RIGHT($K121,2)=RIGHT(BT$39,2),SUM($AV121:AX121),0)+IF(RIGHT(BT$39,2)>RIGHT($K121,2),AX121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AY121,IF(RIGHT($K121,2)=RIGHT(BU$39,2),SUM($AV121:AY121),0)+IF(RIGHT(BU$39,2)>RIGHT($K121,2),AY121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AZ121,IF(RIGHT($K121,2)=RIGHT(BV$39,2),SUM($AV121:AZ121),0)+IF(RIGHT(BV$39,2)>RIGHT($K121,2),AZ121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BA121,IF(RIGHT($K121,2)=RIGHT(BW$39,2),SUM($AV121:BA121),0)+IF(RIGHT(BW$39,2)>RIGHT($K121,2),BA121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BB121,IF(RIGHT($K121,2)=RIGHT(BX$39,2),SUM($AV121:BB121),0)+IF(RIGHT(BX$39,2)>RIGHT($K121,2),BB121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BC121,IF(RIGHT($K121,2)=RIGHT(BY$39,2),SUM($AV121:BC121),0)+IF(RIGHT(BY$39,2)>RIGHT($K121,2),BC121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BD121,IF(RIGHT($K121,2)=RIGHT(BZ$39,2),SUM($AV121:BD121),0)+IF(RIGHT(BZ$39,2)>RIGHT($K121,2),BD121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BE121,IF(RIGHT($K121,2)=RIGHT(CA$39,2),SUM($AV121:BE121),0)+IF(RIGHT(CA$39,2)>RIGHT($K121,2),BE121,0))","v":0},null,{"$f":"+O121*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P121*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q121*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R121*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S121*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T121*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U121*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V121*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,{"$f":"IF($M121=0,0,\nIF($M121<=0.5,CG121,\nIF(AND($J121=\"straight line\",$M121<1.51),(CF121-((CF121/$M121)*0.5))+CG121/$M121*0.5,\nIF($J121=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M121)<LEFT($CN$39,4)*1,0,((OFFSET(CG121,0,-INT($M121+0.5),1,1))/$M121)*(IF($M121-INT($M121)>0.5,$M121-0.5-INT($M121),IF($M121-INT($M121)<=0.5,$M121-0.5-INT($M121)+1,0))))\n+CG121/$M121*0.5\n+SUM(OFFSET(CG121,0,MAX(-INT($M121+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M121+(0.5-(10^-12))),CR$40)-1))*1/$M121,\nIF($J121=\"Declining Balance\",-$CN$38,0)))))","v":0},0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($L122=0,0,\nIF($L122<=0.5,BS122,\nIF(AND($J122=\"straight line\",$L122<1.51),(BR122-((BR122/$L122)*0.5))+BS122/$L122*0.5,\nIF($J122=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L122)<LEFT($BG$39,4)*1,0,((OFFSET(BS122,0,-INT($L122+0.5),1,1))/$L122)*(IF($L122-INT($L122)>0.5,$L122-0.5-INT($L122),IF($L122-INT($L122)<=0.5,$L122-0.5-INT($L122)+1,0))))\n+BS122/$L122*0.5\n+SUM(OFFSET(BS122,0,MAX(-INT($L122+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L122+(0.5-(10^-12))),BH$40)-1))*1/$L122,\nIF($J122=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+IF($K122=\"Ongoing\",AV122,IF(RIGHT($K122,2)=RIGHT(BR$39,2),SUM($AV122:AV122),0)+IF(RIGHT(BR$39,2)>RIGHT($K122,2),AV122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AW122,IF(RIGHT($K122,2)=RIGHT(BS$39,2),SUM($AV122:AW122),0)+IF(RIGHT(BS$39,2)>RIGHT($K122,2),AW122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AX122,IF(RIGHT($K122,2)=RIGHT(BT$39,2),SUM($AV122:AX122),0)+IF(RIGHT(BT$39,2)>RIGHT($K122,2),AX122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AY122,IF(RIGHT($K122,2)=RIGHT(BU$39,2),SUM($AV122:AY122),0)+IF(RIGHT(BU$39,2)>RIGHT($K122,2),AY122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AZ122,IF(RIGHT($K122,2)=RIGHT(BV$39,2),SUM($AV122:AZ122),0)+IF(RIGHT(BV$39,2)>RIGHT($K122,2),AZ122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BA122,IF(RIGHT($K122,2)=RIGHT(BW$39,2),SUM($AV122:BA122),0)+IF(RIGHT(BW$39,2)>RIGHT($K122,2),BA122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BB122,IF(RIGHT($K122,2)=RIGHT(BX$39,2),SUM($AV122:BB122),0)+IF(RIGHT(BX$39,2)>RIGHT($K122,2),BB122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BC122,IF(RIGHT($K122,2)=RIGHT(BY$39,2),SUM($AV122:BC122),0)+IF(RIGHT(BY$39,2)>RIGHT($K122,2),BC122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BD122,IF(RIGHT($K122,2)=RIGHT(BZ$39,2),SUM($AV122:BD122),0)+IF(RIGHT(BZ$39,2)>RIGHT($K122,2),BD122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BE122,IF(RIGHT($K122,2)=RIGHT(CA$39,2),SUM($AV122:BE122),0)+IF(RIGHT(CA$39,2)>RIGHT($K122,2),BE122,0))","v":0},null,{"$f":"+O122*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P122*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q122*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,{"$f":"IF($M122=0,0,\nIF($M122<=0.5,CD122,\nIF(AND($J122=\"straight line\",$M122<1.51),(CC122-((CC122/$M122)*0.5))+CD122/$M122*0.5,\nIF($J122=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M122)<LEFT($CN$39,4)*1,0,((OFFSET(CD122,0,-INT($M122+0.5),1,1))/$M122)*(IF($M122-INT($M122)>0.5,$M122-0.5-INT($M122),IF($M122-INT($M122)<=0.5,$M122-0.5-INT($M122)+1,0))))\n+CD122/$M122*0.5\n+SUM(OFFSET(CD122,0,MAX(-INT($M122+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M122+(0.5-(10^-12))),CO$40)-1))*1/$M122,\nIF($J122=\"Declining Balance\",-$CN$38,0)))))","v":0},0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K123=\"Ongoing\",AV123,IF(RIGHT($K123,2)=RIGHT(BR$39,2),SUM($AV123:AV123),0)+IF(RIGHT(BR$39,2)>RIGHT($K123,2),AV123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AW123,IF(RIGHT($K123,2)=RIGHT(BS$39,2),SUM($AV123:AW123),0)+IF(RIGHT(BS$39,2)>RIGHT($K123,2),AW123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AX123,IF(RIGHT($K123,2)=RIGHT(BT$39,2),SUM($AV123:AX123),0)+IF(RIGHT(BT$39,2)>RIGHT($K123,2),AX123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AY123,IF(RIGHT($K123,2)=RIGHT(BU$39,2),SUM($AV123:AY123),0)+IF(RIGHT(BU$39,2)>RIGHT($K123,2),AY123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AZ123,IF(RIGHT($K123,2)=RIGHT(BV$39,2),SUM($AV123:AZ123),0)+IF(RIGHT(BV$39,2)>RIGHT($K123,2),AZ123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BA123,IF(RIGHT($K123,2)=RIGHT(BW$39,2),SUM($AV123:BA123),0)+IF(RIGHT(BW$39,2)>RIGHT($K123,2),BA123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BB123,IF(RIGHT($K123,2)=RIGHT(BX$39,2),SUM($AV123:BB123),0)+IF(RIGHT(BX$39,2)>RIGHT($K123,2),BB123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BC123,IF(RIGHT($K123,2)=RIGHT(BY$39,2),SUM($AV123:BC123),0)+IF(RIGHT(BY$39,2)>RIGHT($K123,2),BC123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BD123,IF(RIGHT($K123,2)=RIGHT(BZ$39,2),SUM($AV123:BD123),0)+IF(RIGHT(BZ$39,2)>RIGHT($K123,2),BD123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BE123,IF(RIGHT($K123,2)=RIGHT(CA$39,2),SUM($AV123:BE123),0)+IF(RIGHT(CA$39,2)>RIGHT($K123,2),BE123,0))","v":0},null,{"$f":"+O123*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P123*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q123*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R123*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S123*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T123*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U123*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V123*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K124=\"Ongoing\",AV124,IF(RIGHT($K124,2)=RIGHT(BR$39,2),SUM($AV124:AV124),0)+IF(RIGHT(BR$39,2)>RIGHT($K124,2),AV124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AW124,IF(RIGHT($K124,2)=RIGHT(BS$39,2),SUM($AV124:AW124),0)+IF(RIGHT(BS$39,2)>RIGHT($K124,2),AW124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AX124,IF(RIGHT($K124,2)=RIGHT(BT$39,2),SUM($AV124:AX124),0)+IF(RIGHT(BT$39,2)>RIGHT($K124,2),AX124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AY124,IF(RIGHT($K124,2)=RIGHT(BU$39,2),SUM($AV124:AY124),0)+IF(RIGHT(BU$39,2)>RIGHT($K124,2),AY124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AZ124,IF(RIGHT($K124,2)=RIGHT(BV$39,2),SUM($AV124:AZ124),0)+IF(RIGHT(BV$39,2)>RIGHT($K124,2),AZ124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BA124,IF(RIGHT($K124,2)=RIGHT(BW$39,2),SUM($AV124:BA124),0)+IF(RIGHT(BW$39,2)>RIGHT($K124,2),BA124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BB124,IF(RIGHT($K124,2)=RIGHT(BX$39,2),SUM($AV124:BB124),0)+IF(RIGHT(BX$39,2)>RIGHT($K124,2),BB124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BC124,IF(RIGHT($K124,2)=RIGHT(BY$39,2),SUM($AV124:BC124),0)+IF(RIGHT(BY$39,2)>RIGHT($K124,2),BC124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BD124,IF(RIGHT($K124,2)=RIGHT(BZ$39,2),SUM($AV124:BD124),0)+IF(RIGHT(BZ$39,2)>RIGHT($K124,2),BD124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BE124,IF(RIGHT($K124,2)=RIGHT(CA$39,2),SUM($AV124:BE124),0)+IF(RIGHT(CA$39,2)>RIGHT($K124,2),BE124,0))","v":0},null,{"$f":"+O124*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P124*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q124*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R124*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S124*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T124*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U124*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V124*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K125=\"Ongoing\",AV125,IF(RIGHT($K125,2)=RIGHT(BR$39,2),SUM($AV125:AV125),0)+IF(RIGHT(BR$39,2)>RIGHT($K125,2),AV125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AW125,IF(RIGHT($K125,2)=RIGHT(BS$39,2),SUM($AV125:AW125),0)+IF(RIGHT(BS$39,2)>RIGHT($K125,2),AW125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AX125,IF(RIGHT($K125,2)=RIGHT(BT$39,2),SUM($AV125:AX125),0)+IF(RIGHT(BT$39,2)>RIGHT($K125,2),AX125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AY125,IF(RIGHT($K125,2)=RIGHT(BU$39,2),SUM($AV125:AY125),0)+IF(RIGHT(BU$39,2)>RIGHT($K125,2),AY125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AZ125,IF(RIGHT($K125,2)=RIGHT(BV$39,2),SUM($AV125:AZ125),0)+IF(RIGHT(BV$39,2)>RIGHT($K125,2),AZ125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BA125,IF(RIGHT($K125,2)=RIGHT(BW$39,2),SUM($AV125:BA125),0)+IF(RIGHT(BW$39,2)>RIGHT($K125,2),BA125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BB125,IF(RIGHT($K125,2)=RIGHT(BX$39,2),SUM($AV125:BB125),0)+IF(RIGHT(BX$39,2)>RIGHT($K125,2),BB125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BC125,IF(RIGHT($K125,2)=RIGHT(BY$39,2),SUM($AV125:BC125),0)+IF(RIGHT(BY$39,2)>RIGHT($K125,2),BC125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BD125,IF(RIGHT($K125,2)=RIGHT(BZ$39,2),SUM($AV125:BD125),0)+IF(RIGHT(BZ$39,2)>RIGHT($K125,2),BD125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BE125,IF(RIGHT($K125,2)=RIGHT(CA$39,2),SUM($AV125:BE125),0)+IF(RIGHT(CA$39,2)>RIGHT($K125,2),BE125,0))","v":0},null,{"$f":"+O125*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P125*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q125*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K126=\"Ongoing\",AV126,IF(RIGHT($K126,2)=RIGHT(BR$39,2),SUM($AV126:AV126),0)+IF(RIGHT(BR$39,2)>RIGHT($K126,2),AV126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AW126,IF(RIGHT($K126,2)=RIGHT(BS$39,2),SUM($AV126:AW126),0)+IF(RIGHT(BS$39,2)>RIGHT($K126,2),AW126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AX126,IF(RIGHT($K126,2)=RIGHT(BT$39,2),SUM($AV126:AX126),0)+IF(RIGHT(BT$39,2)>RIGHT($K126,2),AX126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AY126,IF(RIGHT($K126,2)=RIGHT(BU$39,2),SUM($AV126:AY126),0)+IF(RIGHT(BU$39,2)>RIGHT($K126,2),AY126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AZ126,IF(RIGHT($K126,2)=RIGHT(BV$39,2),SUM($AV126:AZ126),0)+IF(RIGHT(BV$39,2)>RIGHT($K126,2),AZ126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BA126,IF(RIGHT($K126,2)=RIGHT(BW$39,2),SUM($AV126:BA126),0)+IF(RIGHT(BW$39,2)>RIGHT($K126,2),BA126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BB126,IF(RIGHT($K126,2)=RIGHT(BX$39,2),SUM($AV126:BB126),0)+IF(RIGHT(BX$39,2)>RIGHT($K126,2),BB126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BC126,IF(RIGHT($K126,2)=RIGHT(BY$39,2),SUM($AV126:BC126),0)+IF(RIGHT(BY$39,2)>RIGHT($K126,2),BC126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BD126,IF(RIGHT($K126,2)=RIGHT(BZ$39,2),SUM($AV126:BD126),0)+IF(RIGHT(BZ$39,2)>RIGHT($K126,2),BD126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BE126,IF(RIGHT($K126,2)=RIGHT(CA$39,2),SUM($AV126:BE126),0)+IF(RIGHT(CA$39,2)>RIGHT($K126,2),BE126,0))","v":0},null,{"$f":"+O126*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P126*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q126*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R126*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S126*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T126*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U126*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V126*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K127=\"Ongoing\",AV127,IF(RIGHT($K127,2)=RIGHT(BR$39,2),SUM($AV127:AV127),0)+IF(RIGHT(BR$39,2)>RIGHT($K127,2),AV127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AW127,IF(RIGHT($K127,2)=RIGHT(BS$39,2),SUM($AV127:AW127),0)+IF(RIGHT(BS$39,2)>RIGHT($K127,2),AW127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AX127,IF(RIGHT($K127,2)=RIGHT(BT$39,2),SUM($AV127:AX127),0)+IF(RIGHT(BT$39,2)>RIGHT($K127,2),AX127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AY127,IF(RIGHT($K127,2)=RIGHT(BU$39,2),SUM($AV127:AY127),0)+IF(RIGHT(BU$39,2)>RIGHT($K127,2),AY127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AZ127,IF(RIGHT($K127,2)=RIGHT(BV$39,2),SUM($AV127:AZ127),0)+IF(RIGHT(BV$39,2)>RIGHT($K127,2),AZ127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BA127,IF(RIGHT($K127,2)=RIGHT(BW$39,2),SUM($AV127:BA127),0)+IF(RIGHT(BW$39,2)>RIGHT($K127,2),BA127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BB127,IF(RIGHT($K127,2)=RIGHT(BX$39,2),SUM($AV127:BB127),0)+IF(RIGHT(BX$39,2)>RIGHT($K127,2),BB127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BC127,IF(RIGHT($K127,2)=RIGHT(BY$39,2),SUM($AV127:BC127),0)+IF(RIGHT(BY$39,2)>RIGHT($K127,2),BC127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BD127,IF(RIGHT($K127,2)=RIGHT(BZ$39,2),SUM($AV127:BD127),0)+IF(RIGHT(BZ$39,2)>RIGHT($K127,2),BD127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BE127,IF(RIGHT($K127,2)=RIGHT(CA$39,2),SUM($AV127:BE127),0)+IF(RIGHT(CA$39,2)>RIGHT($K127,2),BE127,0))","v":0},null,{"$f":"+O127*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P127*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q127*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R127*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S127*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T127*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U127*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V127*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K128=\"Ongoing\",AV128,IF(RIGHT($K128,2)=RIGHT(BR$39,2),SUM($AV128:AV128),0)+IF(RIGHT(BR$39,2)>RIGHT($K128,2),AV128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AW128,IF(RIGHT($K128,2)=RIGHT(BS$39,2),SUM($AV128:AW128),0)+IF(RIGHT(BS$39,2)>RIGHT($K128,2),AW128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AX128,IF(RIGHT($K128,2)=RIGHT(BT$39,2),SUM($AV128:AX128),0)+IF(RIGHT(BT$39,2)>RIGHT($K128,2),AX128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AY128,IF(RIGHT($K128,2)=RIGHT(BU$39,2),SUM($AV128:AY128),0)+IF(RIGHT(BU$39,2)>RIGHT($K128,2),AY128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AZ128,IF(RIGHT($K128,2)=RIGHT(BV$39,2),SUM($AV128:AZ128),0)+IF(RIGHT(BV$39,2)>RIGHT($K128,2),AZ128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BA128,IF(RIGHT($K128,2)=RIGHT(BW$39,2),SUM($AV128:BA128),0)+IF(RIGHT(BW$39,2)>RIGHT($K128,2),BA128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BB128,IF(RIGHT($K128,2)=RIGHT(BX$39,2),SUM($AV128:BB128),0)+IF(RIGHT(BX$39,2)>RIGHT($K128,2),BB128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BC128,IF(RIGHT($K128,2)=RIGHT(BY$39,2),SUM($AV128:BC128),0)+IF(RIGHT(BY$39,2)>RIGHT($K128,2),BC128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BD128,IF(RIGHT($K128,2)=RIGHT(BZ$39,2),SUM($AV128:BD128),0)+IF(RIGHT(BZ$39,2)>RIGHT($K128,2),BD128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BE128,IF(RIGHT($K128,2)=RIGHT(CA$39,2),SUM($AV128:BE128),0)+IF(RIGHT(CA$39,2)>RIGHT($K128,2),BE128,0))","v":0},null,{"$f":"+O128*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P128*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q128*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R128*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S128*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T128*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U128*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V128*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K129=\"Ongoing\",AV129,IF(RIGHT($K129,2)=RIGHT(BR$39,2),SUM($AV129:AV129),0)+IF(RIGHT(BR$39,2)>RIGHT($K129,2),AV129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AW129,IF(RIGHT($K129,2)=RIGHT(BS$39,2),SUM($AV129:AW129),0)+IF(RIGHT(BS$39,2)>RIGHT($K129,2),AW129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AX129,IF(RIGHT($K129,2)=RIGHT(BT$39,2),SUM($AV129:AX129),0)+IF(RIGHT(BT$39,2)>RIGHT($K129,2),AX129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AY129,IF(RIGHT($K129,2)=RIGHT(BU$39,2),SUM($AV129:AY129),0)+IF(RIGHT(BU$39,2)>RIGHT($K129,2),AY129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AZ129,IF(RIGHT($K129,2)=RIGHT(BV$39,2),SUM($AV129:AZ129),0)+IF(RIGHT(BV$39,2)>RIGHT($K129,2),AZ129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BA129,IF(RIGHT($K129,2)=RIGHT(BW$39,2),SUM($AV129:BA129),0)+IF(RIGHT(BW$39,2)>RIGHT($K129,2),BA129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BB129,IF(RIGHT($K129,2)=RIGHT(BX$39,2),SUM($AV129:BB129),0)+IF(RIGHT(BX$39,2)>RIGHT($K129,2),BB129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BC129,IF(RIGHT($K129,2)=RIGHT(BY$39,2),SUM($AV129:BC129),0)+IF(RIGHT(BY$39,2)>RIGHT($K129,2),BC129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BD129,IF(RIGHT($K129,2)=RIGHT(BZ$39,2),SUM($AV129:BD129),0)+IF(RIGHT(BZ$39,2)>RIGHT($K129,2),BD129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BE129,IF(RIGHT($K129,2)=RIGHT(CA$39,2),SUM($AV129:BE129),0)+IF(RIGHT(CA$39,2)>RIGHT($K129,2),BE129,0))","v":0},null,{"$f":"+O129*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P129*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q129*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R129*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S129*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T129*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U129*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K130=\"Ongoing\",AV130,IF(RIGHT($K130,2)=RIGHT(BR$39,2),SUM($AV130:AV130),0)+IF(RIGHT(BR$39,2)>RIGHT($K130,2),AV130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AW130,IF(RIGHT($K130,2)=RIGHT(BS$39,2),SUM($AV130:AW130),0)+IF(RIGHT(BS$39,2)>RIGHT($K130,2),AW130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AX130,IF(RIGHT($K130,2)=RIGHT(BT$39,2),SUM($AV130:AX130),0)+IF(RIGHT(BT$39,2)>RIGHT($K130,2),AX130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AY130,IF(RIGHT($K130,2)=RIGHT(BU$39,2),SUM($AV130:AY130),0)+IF(RIGHT(BU$39,2)>RIGHT($K130,2),AY130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AZ130,IF(RIGHT($K130,2)=RIGHT(BV$39,2),SUM($AV130:AZ130),0)+IF(RIGHT(BV$39,2)>RIGHT($K130,2),AZ130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BA130,IF(RIGHT($K130,2)=RIGHT(BW$39,2),SUM($AV130:BA130),0)+IF(RIGHT(BW$39,2)>RIGHT($K130,2),BA130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BB130,IF(RIGHT($K130,2)=RIGHT(BX$39,2),SUM($AV130:BB130),0)+IF(RIGHT(BX$39,2)>RIGHT($K130,2),BB130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BC130,IF(RIGHT($K130,2)=RIGHT(BY$39,2),SUM($AV130:BC130),0)+IF(RIGHT(BY$39,2)>RIGHT($K130,2),BC130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BD130,IF(RIGHT($K130,2)=RIGHT(BZ$39,2),SUM($AV130:BD130),0)+IF(RIGHT(BZ$39,2)>RIGHT($K130,2),BD130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BE130,IF(RIGHT($K130,2)=RIGHT(CA$39,2),SUM($AV130:BE130),0)+IF(RIGHT(CA$39,2)>RIGHT($K130,2),BE130,0))","v":0},null,{"$f":"+O130*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P130*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q130*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R130*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S130*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T130*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U130*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V130*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K131=\"Ongoing\",AV131,IF(RIGHT($K131,2)=RIGHT(BR$39,2),SUM($AV131:AV131),0)+IF(RIGHT(BR$39,2)>RIGHT($K131,2),AV131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AW131,IF(RIGHT($K131,2)=RIGHT(BS$39,2),SUM($AV131:AW131),0)+IF(RIGHT(BS$39,2)>RIGHT($K131,2),AW131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AX131,IF(RIGHT($K131,2)=RIGHT(BT$39,2),SUM($AV131:AX131),0)+IF(RIGHT(BT$39,2)>RIGHT($K131,2),AX131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AY131,IF(RIGHT($K131,2)=RIGHT(BU$39,2),SUM($AV131:AY131),0)+IF(RIGHT(BU$39,2)>RIGHT($K131,2),AY131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AZ131,IF(RIGHT($K131,2)=RIGHT(BV$39,2),SUM($AV131:AZ131),0)+IF(RIGHT(BV$39,2)>RIGHT($K131,2),AZ131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BA131,IF(RIGHT($K131,2)=RIGHT(BW$39,2),SUM($AV131:BA131),0)+IF(RIGHT(BW$39,2)>RIGHT($K131,2),BA131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BB131,IF(RIGHT($K131,2)=RIGHT(BX$39,2),SUM($AV131:BB131),0)+IF(RIGHT(BX$39,2)>RIGHT($K131,2),BB131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BC131,IF(RIGHT($K131,2)=RIGHT(BY$39,2),SUM($AV131:BC131),0)+IF(RIGHT(BY$39,2)>RIGHT($K131,2),BC131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BD131,IF(RIGHT($K131,2)=RIGHT(BZ$39,2),SUM($AV131:BD131),0)+IF(RIGHT(BZ$39,2)>RIGHT($K131,2),BD131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BE131,IF(RIGHT($K131,2)=RIGHT(CA$39,2),SUM($AV131:BE131),0)+IF(RIGHT(CA$39,2)>RIGHT($K131,2),BE131,0))","v":0},null,{"$f":"+O131*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P131*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q131*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R131*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S131*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T131*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U131*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V131*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O132-Z132-AK132","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K132=\"Ongoing\",AV132,IF(RIGHT($K132,2)=RIGHT(BR$39,2),SUM($AV132:AV132),0)+IF(RIGHT(BR$39,2)>RIGHT($K132,2),AV132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AW132,IF(RIGHT($K132,2)=RIGHT(BS$39,2),SUM($AV132:AW132),0)+IF(RIGHT(BS$39,2)>RIGHT($K132,2),AW132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AX132,IF(RIGHT($K132,2)=RIGHT(BT$39,2),SUM($AV132:AX132),0)+IF(RIGHT(BT$39,2)>RIGHT($K132,2),AX132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AY132,IF(RIGHT($K132,2)=RIGHT(BU$39,2),SUM($AV132:AY132),0)+IF(RIGHT(BU$39,2)>RIGHT($K132,2),AY132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AZ132,IF(RIGHT($K132,2)=RIGHT(BV$39,2),SUM($AV132:AZ132),0)+IF(RIGHT(BV$39,2)>RIGHT($K132,2),AZ132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BA132,IF(RIGHT($K132,2)=RIGHT(BW$39,2),SUM($AV132:BA132),0)+IF(RIGHT(BW$39,2)>RIGHT($K132,2),BA132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BB132,IF(RIGHT($K132,2)=RIGHT(BX$39,2),SUM($AV132:BB132),0)+IF(RIGHT(BX$39,2)>RIGHT($K132,2),BB132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BC132,IF(RIGHT($K132,2)=RIGHT(BY$39,2),SUM($AV132:BC132),0)+IF(RIGHT(BY$39,2)>RIGHT($K132,2),BC132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BD132,IF(RIGHT($K132,2)=RIGHT(BZ$39,2),SUM($AV132:BD132),0)+IF(RIGHT(BZ$39,2)>RIGHT($K132,2),BD132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BE132,IF(RIGHT($K132,2)=RIGHT(CA$39,2),SUM($AV132:BE132),0)+IF(RIGHT(CA$39,2)>RIGHT($K132,2),BE132,0))","v":0},null,{"$f":"+O132*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P132*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q132*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R132*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S132*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T132*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U132*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V132*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K133=\"Ongoing\",AV133,IF(RIGHT($K133,2)=RIGHT(BR$39,2),SUM($AV133:AV133),0)+IF(RIGHT(BR$39,2)>RIGHT($K133,2),AV133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AW133,IF(RIGHT($K133,2)=RIGHT(BS$39,2),SUM($AV133:AW133),0)+IF(RIGHT(BS$39,2)>RIGHT($K133,2),AW133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AX133,IF(RIGHT($K133,2)=RIGHT(BT$39,2),SUM($AV133:AX133),0)+IF(RIGHT(BT$39,2)>RIGHT($K133,2),AX133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AY133,IF(RIGHT($K133,2)=RIGHT(BU$39,2),SUM($AV133:AY133),0)+IF(RIGHT(BU$39,2)>RIGHT($K133,2),AY133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AZ133,IF(RIGHT($K133,2)=RIGHT(BV$39,2),SUM($AV133:AZ133),0)+IF(RIGHT(BV$39,2)>RIGHT($K133,2),AZ133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BA133,IF(RIGHT($K133,2)=RIGHT(BW$39,2),SUM($AV133:BA133),0)+IF(RIGHT(BW$39,2)>RIGHT($K133,2),BA133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BB133,IF(RIGHT($K133,2)=RIGHT(BX$39,2),SUM($AV133:BB133),0)+IF(RIGHT(BX$39,2)>RIGHT($K133,2),BB133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BC133,IF(RIGHT($K133,2)=RIGHT(BY$39,2),SUM($AV133:BC133),0)+IF(RIGHT(BY$39,2)>RIGHT($K133,2),BC133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BD133,IF(RIGHT($K133,2)=RIGHT(BZ$39,2),SUM($AV133:BD133),0)+IF(RIGHT(BZ$39,2)>RIGHT($K133,2),BD133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BE133,IF(RIGHT($K133,2)=RIGHT(CA$39,2),SUM($AV133:BE133),0)+IF(RIGHT(CA$39,2)>RIGHT($K133,2),BE133,0))","v":0},null,{"$f":"+O133*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P133*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q133*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K134=\"Ongoing\",AV134,IF(RIGHT($K134,2)=RIGHT(BR$39,2),SUM($AV134:AV134),0)+IF(RIGHT(BR$39,2)>RIGHT($K134,2),AV134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AW134,IF(RIGHT($K134,2)=RIGHT(BS$39,2),SUM($AV134:AW134),0)+IF(RIGHT(BS$39,2)>RIGHT($K134,2),AW134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AX134,IF(RIGHT($K134,2)=RIGHT(BT$39,2),SUM($AV134:AX134),0)+IF(RIGHT(BT$39,2)>RIGHT($K134,2),AX134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AY134,IF(RIGHT($K134,2)=RIGHT(BU$39,2),SUM($AV134:AY134),0)+IF(RIGHT(BU$39,2)>RIGHT($K134,2),AY134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AZ134,IF(RIGHT($K134,2)=RIGHT(BV$39,2),SUM($AV134:AZ134),0)+IF(RIGHT(BV$39,2)>RIGHT($K134,2),AZ134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BA134,IF(RIGHT($K134,2)=RIGHT(BW$39,2),SUM($AV134:BA134),0)+IF(RIGHT(BW$39,2)>RIGHT($K134,2),BA134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BB134,IF(RIGHT($K134,2)=RIGHT(BX$39,2),SUM($AV134:BB134),0)+IF(RIGHT(BX$39,2)>RIGHT($K134,2),BB134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BC134,IF(RIGHT($K134,2)=RIGHT(BY$39,2),SUM($AV134:BC134),0)+IF(RIGHT(BY$39,2)>RIGHT($K134,2),BC134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BD134,IF(RIGHT($K134,2)=RIGHT(BZ$39,2),SUM($AV134:BD134),0)+IF(RIGHT(BZ$39,2)>RIGHT($K134,2),BD134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BE134,IF(RIGHT($K134,2)=RIGHT(CA$39,2),SUM($AV134:BE134),0)+IF(RIGHT(CA$39,2)>RIGHT($K134,2),BE134,0))","v":0},null,{"$f":"+O134*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P134*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q134*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K135=\"Ongoing\",AV135,IF(RIGHT($K135,2)=RIGHT(BR$39,2),SUM($AV135:AV135),0)+IF(RIGHT(BR$39,2)>RIGHT($K135,2),AV135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AW135,IF(RIGHT($K135,2)=RIGHT(BS$39,2),SUM($AV135:AW135),0)+IF(RIGHT(BS$39,2)>RIGHT($K135,2),AW135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AX135,IF(RIGHT($K135,2)=RIGHT(BT$39,2),SUM($AV135:AX135),0)+IF(RIGHT(BT$39,2)>RIGHT($K135,2),AX135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AY135,IF(RIGHT($K135,2)=RIGHT(BU$39,2),SUM($AV135:AY135),0)+IF(RIGHT(BU$39,2)>RIGHT($K135,2),AY135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AZ135,IF(RIGHT($K135,2)=RIGHT(BV$39,2),SUM($AV135:AZ135),0)+IF(RIGHT(BV$39,2)>RIGHT($K135,2),AZ135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BA135,IF(RIGHT($K135,2)=RIGHT(BW$39,2),SUM($AV135:BA135),0)+IF(RIGHT(BW$39,2)>RIGHT($K135,2),BA135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BB135,IF(RIGHT($K135,2)=RIGHT(BX$39,2),SUM($AV135:BB135),0)+IF(RIGHT(BX$39,2)>RIGHT($K135,2),BB135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BC135,IF(RIGHT($K135,2)=RIGHT(BY$39,2),SUM($AV135:BC135),0)+IF(RIGHT(BY$39,2)>RIGHT($K135,2),BC135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BD135,IF(RIGHT($K135,2)=RIGHT(BZ$39,2),SUM($AV135:BD135),0)+IF(RIGHT(BZ$39,2)>RIGHT($K135,2),BD135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BE135,IF(RIGHT($K135,2)=RIGHT(CA$39,2),SUM($AV135:BE135),0)+IF(RIGHT(CA$39,2)>RIGHT($K135,2),BE135,0))","v":0},null,{"$f":"+O135*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P135*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q135*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K136=\"Ongoing\",AV136,IF(RIGHT($K136,2)=RIGHT(BR$39,2),SUM($AV136:AV136),0)+IF(RIGHT(BR$39,2)>RIGHT($K136,2),AV136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AW136,IF(RIGHT($K136,2)=RIGHT(BS$39,2),SUM($AV136:AW136),0)+IF(RIGHT(BS$39,2)>RIGHT($K136,2),AW136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AX136,IF(RIGHT($K136,2)=RIGHT(BT$39,2),SUM($AV136:AX136),0)+IF(RIGHT(BT$39,2)>RIGHT($K136,2),AX136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AY136,IF(RIGHT($K136,2)=RIGHT(BU$39,2),SUM($AV136:AY136),0)+IF(RIGHT(BU$39,2)>RIGHT($K136,2),AY136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AZ136,IF(RIGHT($K136,2)=RIGHT(BV$39,2),SUM($AV136:AZ136),0)+IF(RIGHT(BV$39,2)>RIGHT($K136,2),AZ136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BA136,IF(RIGHT($K136,2)=RIGHT(BW$39,2),SUM($AV136:BA136),0)+IF(RIGHT(BW$39,2)>RIGHT($K136,2),BA136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BB136,IF(RIGHT($K136,2)=RIGHT(BX$39,2),SUM($AV136:BB136),0)+IF(RIGHT(BX$39,2)>RIGHT($K136,2),BB136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BC136,IF(RIGHT($K136,2)=RIGHT(BY$39,2),SUM($AV136:BC136),0)+IF(RIGHT(BY$39,2)>RIGHT($K136,2),BC136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BD136,IF(RIGHT($K136,2)=RIGHT(BZ$39,2),SUM($AV136:BD136),0)+IF(RIGHT(BZ$39,2)>RIGHT($K136,2),BD136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BE136,IF(RIGHT($K136,2)=RIGHT(CA$39,2),SUM($AV136:BE136),0)+IF(RIGHT(CA$39,2)>RIGHT($K136,2),BE136,0))","v":0},null,{"$f":"+O136*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P136*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q136*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K137=\"Ongoing\",AV137,IF(RIGHT($K137,2)=RIGHT(BR$39,2),SUM($AV137:AV137),0)+IF(RIGHT(BR$39,2)>RIGHT($K137,2),AV137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AW137,IF(RIGHT($K137,2)=RIGHT(BS$39,2),SUM($AV137:AW137),0)+IF(RIGHT(BS$39,2)>RIGHT($K137,2),AW137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AX137,IF(RIGHT($K137,2)=RIGHT(BT$39,2),SUM($AV137:AX137),0)+IF(RIGHT(BT$39,2)>RIGHT($K137,2),AX137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AY137,IF(RIGHT($K137,2)=RIGHT(BU$39,2),SUM($AV137:AY137),0)+IF(RIGHT(BU$39,2)>RIGHT($K137,2),AY137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AZ137,IF(RIGHT($K137,2)=RIGHT(BV$39,2),SUM($AV137:AZ137),0)+IF(RIGHT(BV$39,2)>RIGHT($K137,2),AZ137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BA137,IF(RIGHT($K137,2)=RIGHT(BW$39,2),SUM($AV137:BA137),0)+IF(RIGHT(BW$39,2)>RIGHT($K137,2),BA137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BB137,IF(RIGHT($K137,2)=RIGHT(BX$39,2),SUM($AV137:BB137),0)+IF(RIGHT(BX$39,2)>RIGHT($K137,2),BB137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BC137,IF(RIGHT($K137,2)=RIGHT(BY$39,2),SUM($AV137:BC137),0)+IF(RIGHT(BY$39,2)>RIGHT($K137,2),BC137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BD137,IF(RIGHT($K137,2)=RIGHT(BZ$39,2),SUM($AV137:BD137),0)+IF(RIGHT(BZ$39,2)>RIGHT($K137,2),BD137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BE137,IF(RIGHT($K137,2)=RIGHT(CA$39,2),SUM($AV137:BE137),0)+IF(RIGHT(CA$39,2)>RIGHT($K137,2),BE137,0))","v":0},null,{"$f":"+O137*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P137*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q137*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R137*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S137*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T137*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U137*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K138=\"Ongoing\",AV138,IF(RIGHT($K138,2)=RIGHT(BR$39,2),SUM($AV138:AV138),0)+IF(RIGHT(BR$39,2)>RIGHT($K138,2),AV138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AW138,IF(RIGHT($K138,2)=RIGHT(BS$39,2),SUM($AV138:AW138),0)+IF(RIGHT(BS$39,2)>RIGHT($K138,2),AW138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AX138,IF(RIGHT($K138,2)=RIGHT(BT$39,2),SUM($AV138:AX138),0)+IF(RIGHT(BT$39,2)>RIGHT($K138,2),AX138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AY138,IF(RIGHT($K138,2)=RIGHT(BU$39,2),SUM($AV138:AY138),0)+IF(RIGHT(BU$39,2)>RIGHT($K138,2),AY138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AZ138,IF(RIGHT($K138,2)=RIGHT(BV$39,2),SUM($AV138:AZ138),0)+IF(RIGHT(BV$39,2)>RIGHT($K138,2),AZ138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BA138,IF(RIGHT($K138,2)=RIGHT(BW$39,2),SUM($AV138:BA138),0)+IF(RIGHT(BW$39,2)>RIGHT($K138,2),BA138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BB138,IF(RIGHT($K138,2)=RIGHT(BX$39,2),SUM($AV138:BB138),0)+IF(RIGHT(BX$39,2)>RIGHT($K138,2),BB138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BC138,IF(RIGHT($K138,2)=RIGHT(BY$39,2),SUM($AV138:BC138),0)+IF(RIGHT(BY$39,2)>RIGHT($K138,2),BC138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BD138,IF(RIGHT($K138,2)=RIGHT(BZ$39,2),SUM($AV138:BD138),0)+IF(RIGHT(BZ$39,2)>RIGHT($K138,2),BD138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BE138,IF(RIGHT($K138,2)=RIGHT(CA$39,2),SUM($AV138:BE138),0)+IF(RIGHT(CA$39,2)>RIGHT($K138,2),BE138,0))","v":0},null,{"$f":"+O138*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P138*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q138*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R138*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S138*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T138*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U138*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V138*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W138*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X138*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K139=\"Ongoing\",AV139,IF(RIGHT($K139,2)=RIGHT(BR$39,2),SUM($AV139:AV139),0)+IF(RIGHT(BR$39,2)>RIGHT($K139,2),AV139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AW139,IF(RIGHT($K139,2)=RIGHT(BS$39,2),SUM($AV139:AW139),0)+IF(RIGHT(BS$39,2)>RIGHT($K139,2),AW139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AX139,IF(RIGHT($K139,2)=RIGHT(BT$39,2),SUM($AV139:AX139),0)+IF(RIGHT(BT$39,2)>RIGHT($K139,2),AX139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AY139,IF(RIGHT($K139,2)=RIGHT(BU$39,2),SUM($AV139:AY139),0)+IF(RIGHT(BU$39,2)>RIGHT($K139,2),AY139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AZ139,IF(RIGHT($K139,2)=RIGHT(BV$39,2),SUM($AV139:AZ139),0)+IF(RIGHT(BV$39,2)>RIGHT($K139,2),AZ139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BA139,IF(RIGHT($K139,2)=RIGHT(BW$39,2),SUM($AV139:BA139),0)+IF(RIGHT(BW$39,2)>RIGHT($K139,2),BA139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BB139,IF(RIGHT($K139,2)=RIGHT(BX$39,2),SUM($AV139:BB139),0)+IF(RIGHT(BX$39,2)>RIGHT($K139,2),BB139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BC139,IF(RIGHT($K139,2)=RIGHT(BY$39,2),SUM($AV139:BC139),0)+IF(RIGHT(BY$39,2)>RIGHT($K139,2),BC139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BD139,IF(RIGHT($K139,2)=RIGHT(BZ$39,2),SUM($AV139:BD139),0)+IF(RIGHT(BZ$39,2)>RIGHT($K139,2),BD139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BE139,IF(RIGHT($K139,2)=RIGHT(CA$39,2),SUM($AV139:BE139),0)+IF(RIGHT(CA$39,2)>RIGHT($K139,2),BE139,0))","v":0},null,{"$f":"+O139*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P139*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q139*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R139*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S139*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T139*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U139*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V139*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K140=\"Ongoing\",AV140,IF(RIGHT($K140,2)=RIGHT(BR$39,2),SUM($AV140:AV140),0)+IF(RIGHT(BR$39,2)>RIGHT($K140,2),AV140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AW140,IF(RIGHT($K140,2)=RIGHT(BS$39,2),SUM($AV140:AW140),0)+IF(RIGHT(BS$39,2)>RIGHT($K140,2),AW140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AX140,IF(RIGHT($K140,2)=RIGHT(BT$39,2),SUM($AV140:AX140),0)+IF(RIGHT(BT$39,2)>RIGHT($K140,2),AX140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AY140,IF(RIGHT($K140,2)=RIGHT(BU$39,2),SUM($AV140:AY140),0)+IF(RIGHT(BU$39,2)>RIGHT($K140,2),AY140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AZ140,IF(RIGHT($K140,2)=RIGHT(BV$39,2),SUM($AV140:AZ140),0)+IF(RIGHT(BV$39,2)>RIGHT($K140,2),AZ140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BA140,IF(RIGHT($K140,2)=RIGHT(BW$39,2),SUM($AV140:BA140),0)+IF(RIGHT(BW$39,2)>RIGHT($K140,2),BA140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BB140,IF(RIGHT($K140,2)=RIGHT(BX$39,2),SUM($AV140:BB140),0)+IF(RIGHT(BX$39,2)>RIGHT($K140,2),BB140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BC140,IF(RIGHT($K140,2)=RIGHT(BY$39,2),SUM($AV140:BC140),0)+IF(RIGHT(BY$39,2)>RIGHT($K140,2),BC140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BD140,IF(RIGHT($K140,2)=RIGHT(BZ$39,2),SUM($AV140:BD140),0)+IF(RIGHT(BZ$39,2)>RIGHT($K140,2),BD140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BE140,IF(RIGHT($K140,2)=RIGHT(CA$39,2),SUM($AV140:BE140),0)+IF(RIGHT(CA$39,2)>RIGHT($K140,2),BE140,0))","v":0},null,{"$f":"+O140*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P140*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q140*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R140*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S140*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T140*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U140*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V140*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W140*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X140*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K141=\"Ongoing\",AV141,IF(RIGHT($K141,2)=RIGHT(BR$39,2),SUM($AV141:AV141),0)+IF(RIGHT(BR$39,2)>RIGHT($K141,2),AV141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AW141,IF(RIGHT($K141,2)=RIGHT(BS$39,2),SUM($AV141:AW141),0)+IF(RIGHT(BS$39,2)>RIGHT($K141,2),AW141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AX141,IF(RIGHT($K141,2)=RIGHT(BT$39,2),SUM($AV141:AX141),0)+IF(RIGHT(BT$39,2)>RIGHT($K141,2),AX141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AY141,IF(RIGHT($K141,2)=RIGHT(BU$39,2),SUM($AV141:AY141),0)+IF(RIGHT(BU$39,2)>RIGHT($K141,2),AY141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AZ141,IF(RIGHT($K141,2)=RIGHT(BV$39,2),SUM($AV141:AZ141),0)+IF(RIGHT(BV$39,2)>RIGHT($K141,2),AZ141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BA141,IF(RIGHT($K141,2)=RIGHT(BW$39,2),SUM($AV141:BA141),0)+IF(RIGHT(BW$39,2)>RIGHT($K141,2),BA141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BB141,IF(RIGHT($K141,2)=RIGHT(BX$39,2),SUM($AV141:BB141),0)+IF(RIGHT(BX$39,2)>RIGHT($K141,2),BB141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BC141,IF(RIGHT($K141,2)=RIGHT(BY$39,2),SUM($AV141:BC141),0)+IF(RIGHT(BY$39,2)>RIGHT($K141,2),BC141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BD141,IF(RIGHT($K141,2)=RIGHT(BZ$39,2),SUM($AV141:BD141),0)+IF(RIGHT(BZ$39,2)>RIGHT($K141,2),BD141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BE141,IF(RIGHT($K141,2)=RIGHT(CA$39,2),SUM($AV141:BE141),0)+IF(RIGHT(CA$39,2)>RIGHT($K141,2),BE141,0))","v":0},null,{"$f":"+O141*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P141*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q141*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R141*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S141*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T141*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U141*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V141*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W141*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X141*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K142=\"Ongoing\",AV142,IF(RIGHT($K142,2)=RIGHT(BR$39,2),SUM($AV142:AV142),0)+IF(RIGHT(BR$39,2)>RIGHT($K142,2),AV142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AW142,IF(RIGHT($K142,2)=RIGHT(BS$39,2),SUM($AV142:AW142),0)+IF(RIGHT(BS$39,2)>RIGHT($K142,2),AW142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AX142,IF(RIGHT($K142,2)=RIGHT(BT$39,2),SUM($AV142:AX142),0)+IF(RIGHT(BT$39,2)>RIGHT($K142,2),AX142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AY142,IF(RIGHT($K142,2)=RIGHT(BU$39,2),SUM($AV142:AY142),0)+IF(RIGHT(BU$39,2)>RIGHT($K142,2),AY142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AZ142,IF(RIGHT($K142,2)=RIGHT(BV$39,2),SUM($AV142:AZ142),0)+IF(RIGHT(BV$39,2)>RIGHT($K142,2),AZ142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BA142,IF(RIGHT($K142,2)=RIGHT(BW$39,2),SUM($AV142:BA142),0)+IF(RIGHT(BW$39,2)>RIGHT($K142,2),BA142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BB142,IF(RIGHT($K142,2)=RIGHT(BX$39,2),SUM($AV142:BB142),0)+IF(RIGHT(BX$39,2)>RIGHT($K142,2),BB142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BC142,IF(RIGHT($K142,2)=RIGHT(BY$39,2),SUM($AV142:BC142),0)+IF(RIGHT(BY$39,2)>RIGHT($K142,2),BC142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BD142,IF(RIGHT($K142,2)=RIGHT(BZ$39,2),SUM($AV142:BD142),0)+IF(RIGHT(BZ$39,2)>RIGHT($K142,2),BD142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BE142,IF(RIGHT($K142,2)=RIGHT(CA$39,2),SUM($AV142:BE142),0)+IF(RIGHT(CA$39,2)>RIGHT($K142,2),BE142,0))","v":0},null,{"$f":"+O142*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P142*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q142*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R142*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S142*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T142*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U142*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capex_FO_AC","index":5,"n_rows":92,"n_cols":33,"rows_kept":92,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per 2013 Decision"]
[null,"Go to Table of Contents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s3.9.1 guidance"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,null,null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Capital Expenditure Summary"]
[]
[null,null,null,null,"Water",null,null,null,null,{"$f":"+J37","v":0},0,0,0,0,0,0,0,16.547890300300299,{"$f":"+S37","v":26.255033255859374},{"$f":"+T37","v":13.339341529411763},14.746043078651685,13.621282269462773,{"$f":"+Determination_Lookup!AR3","v":19.937863628802791},15.856822027873349,18.225644398491873,18.848381840433781,17.368191530702369,16.165744555334989,{"$f":"+AC37","v":22.488766982439927},28.323200683918671,16.955253784658041,15.647846788354897,18.261221829944546]
[null,null,null,null,"Sewerage",null,null,null,null,{"$f":"+J44","v":0},0,0,0,0,0,0,0,45.967346828828823,{"$f":"+S44","v":31.62299797851562},{"$f":"+T44","v":41.492472352941178},25.038631904494377,24.103265605156313,{"$f":"+Determination_Lookup!AS3","v":17.105761735255864},22.243020380943758,31.199726625387363,27.930594553156848,19.757914156615904,21.225513215967215,{"$f":"+AC44","v":25.545858756931601},25.358151732902034,19.52112199630314,20.93127356746745,22.286584662661735]
[null,null,null,null,"Recycled Water",null,null,null,null,{"$f":"+J51","v":0},0,0,0,0,0,0,0,0,{"$f":"+S51","v":0},{"$f":"+T51","v":0},0,0,{"$f":"+Determination_Lookup!AT3","v":0},0,0,0,0,0,{"$f":"+AC51","v":0},0,0,0,0]
[null,null,null,null,"Rural Water",null,null,null,null,{"$f":"+J58","v":0},0,0,0,0,0,0,0,0,{"$f":"+S58","v":0},{"$f":"+T58","v":0},0,0,{"$f":"+Determination_Lookup!AU3","v":0},0,0,0,0,0,{"$f":"+AC58","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,{"$f":"+J65","v":0},0,0,0,0,0,0,0,0,{"$f":"+S65","v":0},{"$f":"+T65","v":0},0,0,{"$f":"+Determination_Lookup!AV3","v":0},0,0,0,0,0,{"$f":"+AC65","v":0},0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,{"$f":"+SUM(J12:J16)","v":0},0,0,0,0,0,0,0,62.515237129129119,57.878031234374994,54.83181388235294,39.784674983146061,37.724547874619084,37.043625364058656,38.099842408817111,49.425371023879237,46.778976393590625,37.126105687318272,37.391257771302207,{"$f":"+SUM(AC12:AC16)","v":48.034625739371528},53.681352416820701,36.476375780961177,36.579120355822347,40.547806492606284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Capex for 3rd Reg Period",{"$f":"SUM(S17:W17)","v":227.26269333855174},null,null,null,"Prescribed Capex for 4th Reg Period",{"$f":"SUM(X17:AB17)","v":208.82155328490745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB18-W18,\"-\")","v":-18.44114005364429},{"$f":"IFERROR(AB18/W18-1,\"-\")","v":-8.1144598714108507E-2}]
[null,null,null,null,"Government contributions",null,null,null,null,{"$f":"+J76","v":0},0,0,0,0,0,0,0,0,9.9762939453125004,{"$f":"+T76","v":1.203548387096774},{"$f":"+U76","v":0},0,0,0,0,0,0,0,{"$f":"+AC76","v":0},0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,{"$f":"+J84","v":0},0,0,0,0,0,0,0,2.5746411511511509,2.4336103466796875,{"$f":"+T84","v":3.6545233064516127},{"$f":"+U84","v":4.9470029941011244},0.64126781589648796,3.6211728280961184,5.1675600739371531E-2,0,0,0.1021256931608133,4.8897781885397409,{"$f":"+AC84","v":1.1764879852125694},0,0,0.1021256931608133,2.042513863216266]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,{"$f":"+J88","v":0},{"$f":"+K88","v":0},{"$f":"+L88","v":0},0,0,0,0,0,{"$f":"+R88","v":10.69685682182182},4.9268593994140621,6.3786009677419351,9.0652689419475667,6.7017287975970419,6.1275415896487981,{"$f":"+X88","v":6.1275415896487981},{"$f":"+Y88","v":6.1275415896487981},{"$f":"+Z88","v":6.1275415896487981},{"$f":"+AA88","v":6.1275415896487981},{"$f":"+AB88","v":6.1275415896487981},{"$f":"+AC88","v":6.1275415896487981},6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,{"$f":"+J91","v":0},{"$f":"+K91","v":0},0,0,0,0,0,0,{"$f":"+R91","v":0.89395495495495481},0.47422089355468749,0.63267435483870971,1.4891551123595506,0.26649993752310536,0.37823275078974117,{"$f":"+X91","v":0.57422736938770802},{"$f":"+Y91","v":0.555587482542514},{"$f":"+Z91","v":0.49098523926524956},{"$f":"+AA91","v":0.28878189946626615},{"$f":"+AB91","v":0.39780351179621076},{"$f":"+AC91","v":0.54250295644038837},0.51153873763863211,0.62920070588077626,0.19834382510905726,0.41796000450323484]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},0,0,0,0,0,0,{"$f":"R92","v":1.3876455055055053},0.399163984375,4.0522331451612903,1.6872605056179777,1.0869187379390017,0.49272565133687607,{"$f":"X92","v":0.57739147091451026},{"$f":"Y92","v":0.74151255630452861},{"$f":"Z92","v":0.43974200092421439},{"$f":"AA92","v":0.29983592883548976},{"$f":"AB92","v":0.4491610536044362},{"$f":"AC92","v":0.54549122499537883},0.53679766905221804,0.57787759789463944,0.20218430408040663,0.47696730240388163]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK",{"$f":"+'Capex_FO input'!D29","v":38.099842408817111},{"$f":"+'Capex_FO input'!E29","v":49.425371023879229},{"$f":"+'Capex_FO input'!F29","v":46.778976393590632},{"$f":"+'Capex_FO input'!G29","v":37.126105687318272},{"$f":"+'Capex_FO input'!H29","v":37.3912577713022},{"$f":"+'Capex_FO input'!I29","v":48.034625739371528},{"$f":"+'Capex_FO input'!J29","v":53.681352416820687},{"$f":"+'Capex_FO input'!K29","v":36.476375780961185},{"$f":"+'Capex_FO input'!L29","v":36.579120355822354},{"$f":"+'Capex_FO input'!M29","v":40.547806492606284}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIFFERENCE",{"$f":"+X28-X17","v":0},{"$f":"+Y28-Y17","v":0},0,0,0,0,0,0,0,0]
[null,"Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEST",{"$f":"ROUND(X28,2)=ROUND(X17,2)","v":true},{"$f":"ROUND(Y28,2)=ROUND(Y17,2)","v":true},true,true,true,true,true,true,true,true]
[]
[null,null,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,2.5694380720720718,5.4479545312499997,1.3431757058823528,0.70475887640449431,2.1172020316919995,3.1303464865199992,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.58211645101663589},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.91913123844731981},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":5.3105360443622915},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.10212569316081331},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.61071164510166354},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":8.0086968576709801},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":9.1300369685767091},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":1.2050831792975971},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":3.063770794824399E-2}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,6.5127886966966964,16.072546810546875,4.9452809999999987,8.1140547696629213,8.5839626752109979,7.2438232462199981,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":6.2541892228825926},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":9.3711517413754208},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":4.9858310594725994},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":11.430285098170021},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":9.3844729148543973},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":7.7200967975970425},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":11.148252065619225},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":10.244337555452866},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":8.2420510027726426},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":4.5230519731977816}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,6.0629431351351339,2.8201812246093745,5.9040921176470587,4.814124971910112,1.7729717039099997,4.8007144617299993,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":6.926164510166358},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":6.0846487985212558},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":6.7423382624768937},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.1496855452865065},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.5343807763401109},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.4353188539741222},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.817268946395564},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.3272550831792977},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":5.7088262476894638},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":10.672134935304991}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,1.4027203963963961,1.9143506894531248,1.1467927058823528,1.1131044606741574,1.1471458586497765,2.7865980285352339,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":2.0943518438077628},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.8507126201478741},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.8096764741219966},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.6860951940850279},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.6361792190388167},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":2.3246544731977812},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":3.2276427033271711},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":2.1785779667282803},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.6969695378927914},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":3.0353972134935305}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C32)","v":"Total Water"},null,null,null,null,null,null,{"$f":"+SUM(J33:J36)","v":0},{"$f":"+SUM(K33:K36)","v":0},{"$f":"+SUM(L33:L36)","v":0},0,0,0,0,0,16.547890300300299,26.255033255859374,13.339341529411763,14.746043078651685,13.621282269462773,17.96148222300523,{"$f":"+SUM(X33:X36)","v":15.856822027873349},{"$f":"+SUM(Y33:Y36)","v":18.225644398491873},{"$f":"+SUM(Z33:Z36)","v":18.848381840433781},{"$f":"+SUM(AA33:AA36)","v":17.368191530702369},{"$f":"+SUM(AB33:AB36)","v":16.165744555334989},{"$f":"+SUM(AC33:AC36)","v":22.488766982439927},28.323200683918671,16.955253784658041,15.647846788354897,18.261221829944546]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.52101469921874988,0.31085223529411765,0.80529065730337068,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0}]
[null,null,null,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,8.0296324744744734,18.8646235078125,32.295026823529412,15.777271140449436,16.139648400212696,11.239235242626597,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":12.476805704418803},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":13.049503168825442},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":6.3336289524174783},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":10.606696319277644},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":15.763075415597529},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":17.446576409426982},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":15.638134634935303},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":13.53788401109057},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":7.909328558225508},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":9.4800227402957482}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,34.042007471471464,8.3167782070312501,5.3201939999999999,6.5449298595505612,5.9337083628899991,4.5206788304699996,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":7.8145926802218115},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":16.675528447319778},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":20.403116247689464},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":8.110557024029573},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":4.3666291127541585},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":6.7889075785582254},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":8.2186672828096121},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":4.5646099815157122},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":12.232411275415695},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":12.342809149722733}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,3.8957068828828825,3.9205815644531246,3.5663992941176468,1.9111402471910113,2.0299088420536182,2.8940283776254216,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.9516219963031423},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.474695009242144},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.1938493530499075},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0406608133086874},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0958086876155266},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.3103747689463954},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.5013498151571163},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.4186280036968575},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0.78953373382624759},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0.46375277264325321}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C39)","v":"Total Sewerage"},null,null,null,null,null,null,{"$f":"+SUM(J40:J43)","v":0},{"$f":"+SUM(K40:K43)","v":0},0,0,0,0,0,0,45.967346828828823,31.62299797851562,41.492472352941178,25.038631904494377,24.103265605156313,18.653942450722017,{"$f":"+SUM(X40:X43)","v":22.243020380943758},{"$f":"+SUM(Y40:Y43)","v":31.199726625387363},{"$f":"+SUM(Z40:Z43)","v":27.930594553156848},{"$f":"+SUM(AA40:AA43)","v":19.757914156615904},{"$f":"+SUM(AB40:AB43)","v":21.225513215967215},{"$f":"+SUM(AC40:AC43)","v":25.545858756931601},25.358151732902034,19.52112199630314,20.93127356746745,22.286584662661735]
[]
[null,null,{"$f":"E14","v":"Recycled Water"}]
[null,null,null,{"$f":"+D40","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0}]
[null,null,null,{"$f":"+D41","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0}]
[null,null,null,{"$f":"+D42","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0}]
[null,null,null,{"$f":"+D43","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C46)","v":"Total Recycled Water"},null,null,null,null,null,null,{"$f":"+SUM(J47:J50)","v":0},{"$f":"+SUM(K47:K50)","v":0},{"$f":"+SUM(L47:L50)","v":0},{"$f":"+SUM(M47:M50)","v":0},{"$f":"+SUM(N47:N50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X47:X50)","v":0},{"$f":"+SUM(Y47:Y50)","v":0},{"$f":"+SUM(Z47:Z50)","v":0},{"$f":"+SUM(AA47:AA50)","v":0},{"$f":"+SUM(AB47:AB50)","v":0},{"$f":"+SUM(AC47:AC50)","v":0},0,0,0,0]
[]
[null,null,{"$f":"E15","v":"Rural Water"}]
[null,null,null,{"$f":"+D47","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D48","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0}]
[null,null,null,{"$f":"+D49","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0}]
[null,null,null,{"$f":"+D50","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C53)","v":"Total Rural Water"},null,null,null,null,null,null,{"$f":"+SUM(J54:J57)","v":0},{"$f":"+SUM(K54:K57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X54:X57)","v":0},{"$f":"+SUM(Y54:Y57)","v":0},{"$f":"+SUM(Z54:Z57)","v":0},{"$f":"+SUM(AA54:AA57)","v":0},{"$f":"+SUM(AB54:AB57)","v":0},{"$f":"+SUM(AC54:AC57)","v":0},0,0,0,0]
[]
[null,null,"Bulk Water"]
[null,null,null,{"$f":"+D54","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0}]
[null,null,null,{"$f":"+D55","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0}]
[null,null,null,{"$f":"+D56","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0}]
[null,null,null,{"$f":"+D57","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C60)","v":"Total Bulk Water"},null,null,null,null,null,null,{"$f":"+SUM(J61:J64)","v":0},{"$f":"+SUM(K61:K64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X61:X64)","v":0},{"$f":"+SUM(Y61:Y64)","v":0},{"$f":"+SUM(Z61:Z64)","v":0},{"$f":"+SUM(AA61:AA64)","v":0},{"$f":"+SUM(AB61:AB64)","v":0},{"$f":"+SUM(AC61:AC64)","v":0},0,0,0,0]
[]
[]
[null,null,null,"Above figures include contributions from:"]
[]
[null,null,null,null,"Government contributions"]
[null,null,null,null,null,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0.60177419354838702,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,0,9.9762939453125004,0.60177419354838702,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C46","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C53","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C60","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E70)","v":"Total Government contributions"},null,null,null,null,{"$f":"+SUM(J71:J75)","v":0},{"$f":"SUM(K71:K75)","v":0},{"$f":"SUM(L71:L75)","v":0},{"$f":"SUM(M71:M75)","v":0},{"$f":"+SUM(N71:N75)","v":0},0,0,0,0,9.9762939453125004,1.203548387096774,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,1.4755687737737735,1.1743204052734375,0.90744717741935477,0.65949566011235961,0.23041959394639555,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AO$42:AO$1017)","v":0.29412199630314234},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AP$42:AP$1017)","v":1.1764879852125694},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,1.0990723773773772,1.2592899414062499,2.7470761290322581,4.2875073339887644,0.41084822195009241,3.6211728280961184,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AK$42:AK$1017)","v":5.1675600739371531E-2},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AN$42:AN$1017)","v":0.1021256931608133},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AO$42:AO$1017)","v":4.5956561922365982},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AS$42:AS$1017)","v":0.1021256931608133},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AT$42:AT$1017)","v":2.042513863216266}]
[null,null,null,null,null,{"$f":"+F73","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"+F74","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"F75","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E78)","v":"Total Customer contributions"},null,null,null,null,{"$f":"+SUM(J79:J83)","v":0},{"$f":"SUM(K79:K83)","v":0},{"$f":"SUM(L79:L83)","v":0},{"$f":"SUM(M79:M83)","v":0},{"$f":"+SUM(N79:N83)","v":0},0,0,0,2.5746411511511509,2.4336103466796875,3.6545233064516127,4.9470029941011244,0.64126781589648796,3.6211728280961184,5.1675600739371531E-2,0,0,0.1021256931608133,4.8897781885397409,1.1764879852125694,0,0,0.1021256931608133,2.042513863216266]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.69685682182182,4.9268593994140621,6.3786009677419351,9.0652689419475667,6.7017287975970419,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981,6.1275415896487981]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,0.89395495495495481,0.47422089355468749,0.63267435483870971,1.4891551123595506,0.26649993752310536,0.37823275078974117,0.57422736938770802,0.555587482542514,0.49098523926524956,0.28878189946626615,0.39780351179621076,0.54250295644038837,0.51153873763863211,0.62920070588077626,0.19834382510905726,0.41796000450323484]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3876455055055053,0.399163984375,4.0522331451612903,1.6872605056179777,1.0869187379390017,0.49272565133687607,0.57739147091451026,0.74151255630452861,0.43974200092421439,0.29983592883548976,0.4491610536044362,0.54549122499537883,0.53679766905221804,0.57787759789463944,0.20218430408040663,0.47696730240388163]

{"sheet":"ExpSummary_FO","index":6,"n_rows":33,"n_cols":33,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5]]}
[80,"Expenditure Summary"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[]
[null,null,null,null,null,"Operating Expenditure"]
[null,null,null,null,null,null,"Total Prescribed Operating Expenditure",null,null,null,{"$f":"Opex_Breakdown!K37","v":0},{"$f":"Opex_Breakdown!L37","v":0},{"$f":"Opex_Breakdown!M37","v":0},{"$f":"Opex_Breakdown!N37","v":0},{"$f":"Opex_Breakdown!O37","v":0},{"$f":"Opex_Breakdown!P37","v":0},{"$f":"Opex_Breakdown!Q37","v":0},{"$f":"Opex_Breakdown!R37","v":81.343673753753748},{"$f":"Opex_Breakdown!S37","v":79.843596782226555},{"$f":"Opex_Breakdown!T37","v":74.290225725806437},{"$f":"Opex_Breakdown!U37","v":78.018463749999995},{"$f":"Opex_Breakdown!V37","v":75.300120387430681},{"$f":"Opex_Breakdown!W37","v":74.112037302512121},{"$f":"+Opex_FO!X95","v":78.620317147664863},{"$f":"+Opex_FO!Y95","v":78.334827963331151},{"$f":"+Opex_FO!Z95","v":77.476106634476466},{"$f":"+Opex_FO!AA95","v":78.275480451028912},{"$f":"+Opex_FO!AB95","v":79.373552868417391},{"$f":"+Opex_FO!AC95","v":79.37355286841742},{"$f":"+Opex_FO!AD95","v":79.37355286841742},{"$f":"+Opex_FO!AE95","v":79.37355286841742},{"$f":"+Opex_FO!AF95","v":79.37355286841742},{"$f":"+Opex_FO!AG95","v":79.37355286841742}]
[]
[null,null,null,null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,26.503224794794789,25.959908520507813,25.764649677419353,25.849446062734085,26.908898663308687,27.308659505032075,28.145222443812873,28.550246716839212,28.962077106961754,29.509427632433951,30.039703604844121,29.641741279323902,29.641741279323902,29.641741279323902,29.641741279323902,29.641741279323902]
[null,null,null,null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,4.7229121235735718,4.2343301248649254,3.6495559148167387,3.3583846812872924,3.2684664163710737,3.6202140663267466,5.4082302568733134,5.1043065893603377,4.5178669405083696,4.5215308687537616,4.5707696579645516,4.5707696579645516,4.5707696579645516,4.5707696579645516,4.5707696579645516,4.5707696579645516]
[null,null,null,null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,5.0097392742742741,4.8802422119140623,4.8765159677419359,5.1247872097378284,5.4781410554528653,5.5104954659656258,5.6500205984341783,5.6870382220182316,5.7263514799928057,5.7767596896798228,5.8472431743798463,5.8472431743798463,5.8472431743798463,5.8472431743798463,5.8472431743798463,5.8472431743798463]
[null,null,null,null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,5.6769834034034021,4.7902483789062495,3.6969557258064518,3.2926930711610485,3.2437514893253234,3.399283740983901,3.5027472807251208,3.4568576111317753,3.484729838262477,3.5357926848428836,3.5357926848428836,3.5357926848428836,3.5357926848428836,3.5357926848428836,3.5357926848428836,3.5357926848428836]
[]
[]
[null,null,null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,"Total Gross Capital Expenditure",null,null,{"$f":"Capex_FO_AC!J17","v":0},{"$f":"Capex_FO_AC!K17","v":0},{"$f":"Capex_FO_AC!L17","v":0},{"$f":"Capex_FO_AC!M17","v":0},{"$f":"Capex_FO_AC!N17","v":0},{"$f":"Capex_FO_AC!O17","v":0},{"$f":"Capex_FO_AC!P17","v":0},{"$f":"Capex_FO_AC!Q17","v":0},{"$f":"Capex_FO_AC!R17","v":62.515237129129119},{"$f":"Capex_FO_AC!S17","v":57.878031234374994},{"$f":"Capex_FO_AC!T17","v":54.83181388235294},{"$f":"Capex_FO_AC!U17","v":39.784674983146061},{"$f":"Capex_FO_AC!V17","v":37.724547874619084},{"$f":"Capex_FO_AC!W17","v":37.043625364058656},{"$f":"Capex_FO_AC!X17","v":38.099842408817111},{"$f":"Capex_FO_AC!Y17","v":49.425371023879237},{"$f":"Capex_FO_AC!Z17","v":46.778976393590625},{"$f":"Capex_FO_AC!AA17","v":37.126105687318272},{"$f":"Capex_FO_AC!AB17","v":37.391257771302207},{"$f":"Capex_FO_AC!AC17","v":48.034625739371528},{"$f":"Capex_FO_AC!AD17","v":53.681352416820701},{"$f":"Capex_FO_AC!AE17","v":36.476375780961177},{"$f":"Capex_FO_AC!AF17","v":36.579120355822347},{"$f":"Capex_FO_AC!AG17","v":40.547806492606284}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,{"$f":"Capex_FO_AC!J20","v":0},{"$f":"Capex_FO_AC!K20","v":0},{"$f":"Capex_FO_AC!L20","v":0},{"$f":"Capex_FO_AC!M20","v":0},{"$f":"Capex_FO_AC!N20","v":0},{"$f":"Capex_FO_AC!O20","v":0},{"$f":"Capex_FO_AC!P20","v":0},{"$f":"Capex_FO_AC!Q20","v":0},{"$f":"Capex_FO_AC!R20","v":0},{"$f":"Capex_FO_AC!S20","v":9.9762939453125004},{"$f":"Capex_FO_AC!T20","v":1.203548387096774},{"$f":"Capex_FO_AC!U20","v":0},{"$f":"Capex_FO_AC!V20","v":0},{"$f":"Capex_FO_AC!W20","v":0},{"$f":"Capex_FO_AC!X20","v":0},{"$f":"Capex_FO_AC!Y20","v":0},{"$f":"Capex_FO_AC!Z20","v":0},{"$f":"Capex_FO_AC!AA20","v":0},{"$f":"Capex_FO_AC!AB20","v":0},{"$f":"Capex_FO_AC!AC20","v":0},{"$f":"Capex_FO_AC!AD20","v":0},{"$f":"Capex_FO_AC!AE20","v":0},{"$f":"Capex_FO_AC!AF20","v":0},{"$f":"Capex_FO_AC!AG20","v":0}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,{"$f":"Capex_FO_AC!J21","v":0},{"$f":"Capex_FO_AC!K21","v":0},{"$f":"Capex_FO_AC!L21","v":0},{"$f":"Capex_FO_AC!M21","v":0},{"$f":"Capex_FO_AC!N21","v":0},{"$f":"Capex_FO_AC!O21","v":0},{"$f":"Capex_FO_AC!P21","v":0},{"$f":"Capex_FO_AC!Q21","v":0},{"$f":"Capex_FO_AC!R21","v":2.5746411511511509},{"$f":"Capex_FO_AC!S21","v":2.4336103466796875},{"$f":"Capex_FO_AC!T21","v":3.6545233064516127},{"$f":"Capex_FO_AC!U21","v":4.9470029941011244},{"$f":"Capex_FO_AC!V21","v":0.64126781589648796},{"$f":"Capex_FO_AC!W21","v":3.6211728280961184},{"$f":"Capex_FO_AC!X21","v":5.1675600739371531E-2},{"$f":"Capex_FO_AC!Y21","v":0},{"$f":"Capex_FO_AC!Z21","v":0},{"$f":"Capex_FO_AC!AA21","v":0.1021256931608133},{"$f":"Capex_FO_AC!AB21","v":4.8897781885397409},{"$f":"Capex_FO_AC!AC21","v":1.1764879852125694},{"$f":"Capex_FO_AC!AD21","v":0},{"$f":"Capex_FO_AC!AE21","v":0},{"$f":"Capex_FO_AC!AF21","v":0.1021256931608133},{"$f":"Capex_FO_AC!AG21","v":2.042513863216266}]
[null,null,null,null,null,null,"Total Net Capital Expenditure",null,null,{"$f":"J22-SUM(J23:J24)","v":0},{"$f":"K22-SUM(K23:K24)","v":0},0,0,0,0,0,0,59.940595977977971,45.46812694238281,49.97374218880455,34.837671989044935,37.083280058722593,{"$f":"W22-SUM(W23:W24)","v":33.422452535962535},38.048166808077738,49.425371023879237,46.778976393590625,37.023979994157457,32.501479582762464,46.85813775415896,53.681352416820701,36.476375780961177,36.476994662661532,38.50529262939002]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,{"$f":"Capex_FO_AC!J23","v":0},{"$f":"Capex_FO_AC!K23","v":0},{"$f":"Capex_FO_AC!L23","v":0},{"$f":"Capex_FO_AC!M23","v":0},{"$f":"Capex_FO_AC!N23","v":0},{"$f":"Capex_FO_AC!O23","v":0},{"$f":"Capex_FO_AC!P23","v":0},{"$f":"Capex_FO_AC!Q23","v":0},{"$f":"Capex_FO_AC!R23","v":10.69685682182182},{"$f":"Capex_FO_AC!S23","v":4.9268593994140621},{"$f":"Capex_FO_AC!T23","v":6.3786009677419351},{"$f":"Capex_FO_AC!U23","v":9.0652689419475667},{"$f":"Capex_FO_AC!V23","v":6.7017287975970419},{"$f":"Capex_FO_AC!W23","v":6.1275415896487981},{"$f":"Capex_FO_AC!X23","v":6.1275415896487981},{"$f":"Capex_FO_AC!Y23","v":6.1275415896487981},{"$f":"Capex_FO_AC!Z23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AA23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AB23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AC23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AD23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AE23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AF23","v":6.1275415896487981},{"$f":"Capex_FO_AC!AG23","v":6.1275415896487981}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,{"$f":"Capex_FO_AC!J24","v":0},{"$f":"Capex_FO_AC!K24","v":0},{"$f":"Capex_FO_AC!L24","v":0},{"$f":"Capex_FO_AC!M24","v":0},{"$f":"Capex_FO_AC!N24","v":0},{"$f":"Capex_FO_AC!O24","v":0},{"$f":"Capex_FO_AC!P24","v":0},{"$f":"Capex_FO_AC!Q24","v":0},{"$f":"Capex_FO_AC!R24","v":0.89395495495495481},{"$f":"Capex_FO_AC!S24","v":0.47422089355468749},{"$f":"Capex_FO_AC!T24","v":0.63267435483870971},{"$f":"Capex_FO_AC!U24","v":1.4891551123595506},{"$f":"Capex_FO_AC!V24","v":0.26649993752310536},{"$f":"Capex_FO_AC!W24","v":0.37823275078974117},{"$f":"Capex_FO_AC!X24","v":0.57422736938770802},{"$f":"Capex_FO_AC!Y24","v":0.555587482542514},{"$f":"Capex_FO_AC!Z24","v":0.49098523926524956},{"$f":"Capex_FO_AC!AA24","v":0.28878189946626615},{"$f":"Capex_FO_AC!AB24","v":0.39780351179621076},{"$f":"Capex_FO_AC!AC24","v":0.54250295644038837},{"$f":"Capex_FO_AC!AD24","v":0.51153873763863211},{"$f":"Capex_FO_AC!AE24","v":0.62920070588077626},{"$f":"Capex_FO_AC!AF24","v":0.19834382510905726},{"$f":"Capex_FO_AC!AG24","v":0.41796000450323484}]
[]
[null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,"Regulatory Depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!X15","v":17.065129670165767},{"$f":"+RollForward_FO!Y15","v":17.065129670165767},{"$f":"+RollForward_FO!Z15","v":17.065129670165767},{"$f":"+RollForward_FO!AA15","v":17.065129670165767},{"$f":"+RollForward_FO!AB15","v":17.065129670165767},{"$f":"+RollForward_FO!AC15","v":17.065129670165767},{"$f":"+RollForward_FO!AD15","v":17.065129670165767},{"$f":"+RollForward_FO!AE15","v":17.065129670165767},{"$f":"+RollForward_FO!AF15","v":17.065129670165767},{"$f":"+RollForward_FO!AG15","v":17.065129670165767}]
[null,null,null,null,null,null,"Regulatory Depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!D32","v":0.40321784474229905},{"$f":"+'Capex_FO input'!E32","v":1.2067731950517371},{"$f":"+'Capex_FO input'!F32","v":2.0479391601295438},{"$f":"+'Capex_FO input'!G32","v":2.8911542982729777},{"$f":"+'Capex_FO input'!H32","v":3.8758326858055354},{"$f":"+'Capex_FO input'!I32","v":5.1288914791939284},{"$f":"+'Capex_FO input'!J32","v":6.4440445220928835},{"$f":"+'Capex_FO input'!K32","v":7.542283860778956},{"$f":"+'Capex_FO input'!L32","v":8.403716499565153},{"$f":"+'Capex_FO input'!M32","v":9.2779711127429074}]
[null,null,null,null,null,null,"Regulatory Depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X31:X32)","v":17.468347514908068},{"$f":"SUM(Y31:Y32)","v":18.271902865217506},19.113068830295312,19.956283968438743,20.940962355971301,22.194021149359695,23.509174192258651,24.607413530944722,25.46884616973092,26.343100782908675]

{"sheet":"RollForward_FO","index":7,"n_rows":85,"n_cols":33,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32]]}
[80,"Rolled forward regulatory asset base (RAB)"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Rolled forward asset base"]
[]
[null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R24","v":500.57049933149716},545.46817265245306,577.67514622790407,613.23396185006573,631.53303199622769,652.10107810396198,667.961632957343,687.96722488112505,718.56510555724435,745.74002788127439,762.51894200752679,{"$f":"+AC24","v":773.68165572252178},797.80326937088068,827.46390885780409,838.70367040193969,849.51347506976128]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R30","v":545.46817265245306},577.67514622790407,613.23396185006573,631.53303199622769,652.10107810396198,667.961632957343,687.96722488112505,718.56510555724435,745.74002788127439,762.51894200752679,773.68165572252178,{"$f":"+AC30","v":797.80326937088068},827.46390885780409,838.70367040193969,849.51347506976128,861.25770691173932]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!W3","v":8.2007106168213149},{"$f":"+Determination_Lookup!X3","v":12.308811397928466},{"$f":"+Determination_Lookup!Y3","v":12.308811397928466},{"$f":"+Determination_Lookup!Z3","v":12.308811397928466},{"$f":"+Determination_Lookup!AA3","v":12.308811397928466},{"$f":"+Determination_Lookup!AB3","v":12.308811397928466},{"$f":"IF(X37=\"\",X82,X37)","v":17.065129670165767},17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!AE3","v":5.9482570852458458},{"$f":"+Determination_Lookup!AF3","v":0.47812107544866278},{"$f":"+Determination_Lookup!AG3","v":1.4734408138756752},{"$f":"+Determination_Lookup!AH3","v":2.7406353325949024},{"$f":"+Determination_Lookup!AI3","v":3.9399226155367897},{"$f":"+Determination_Lookup!AJ3","v":4.8748535338633943},{"$f":"IF(X34=\"\",ExpSummary_FO!X32,X34)","v":0.40321784474229905},{"$f":"IF(Y34=\"\",ExpSummary_FO!Y32,Y34)","v":1.2067731950517371},{"$f":"IF(Z34=\"\",ExpSummary_FO!Z32,Z34)","v":2.0479391601295438},{"$f":"IF(AA34=\"\",ExpSummary_FO!AA32,AA34)","v":2.8911542982729777},{"$f":"IF(AB34=\"\",ExpSummary_FO!AB32,AB34)","v":3.8758326858055354},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC32,AC34)","v":5.1288914791939284},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD32,AD34)","v":6.4440445220928835},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE32,AE34)","v":7.542283860778956},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF32,AF34)","v":8.403716499565153},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG32,AG34)","v":9.2779711127429074}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15:R16)","v":14.148967702067161},{"$f":"SUM(S15:S16)","v":12.786932473377128},13.78225221180414,15.049446730523368,16.248734013465256,17.18366493179186,17.468347514908068,18.271902865217506,19.113068830295312,19.956283968438743,20.940962355971301,{"$f":"SUM(AC15:AC16)","v":22.194021149359695},23.509174192258651,24.607413530944722,25.46884616973092,26.343100782908675]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!D3","v":500.57049933149716},{"$f":"+R30+S22","v":545.46817265245306},{"$f":"+S30+T22","v":577.67514622790407},{"$f":"+T30","v":613.23396185006573},{"$f":"+U30","v":631.53303199622769},{"$f":"+V30","v":652.10107810396198},{"$f":"+W30+X22","v":667.961632957343},{"$f":"+X30+Y22","v":687.96722488112505},{"$f":"+Y30","v":718.56510555724435},{"$f":"+Z30","v":745.74002788127439},{"$f":"+AA30","v":762.51894200752679},{"$f":"+AB30","v":773.68165572252178},797.80326937088068,827.46390885780409,838.70367040193969,849.51347506976128]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R22","v":62.515237129129119},{"$f":"ExpSummary_FO!S22","v":57.878031234374994},{"$f":"ExpSummary_FO!T22","v":54.83181388235294},{"$f":"ExpSummary_FO!U22","v":39.784674983146061},{"$f":"ExpSummary_FO!V22","v":37.724547874619084},{"$f":"ExpSummary_FO!W22","v":37.043625364058656},{"$f":"ExpSummary_FO!X22","v":38.099842408817111},{"$f":"ExpSummary_FO!Y22","v":49.425371023879237},{"$f":"ExpSummary_FO!Z22","v":46.778976393590625},{"$f":"ExpSummary_FO!AA22","v":37.126105687318272},{"$f":"ExpSummary_FO!AB22","v":37.391257771302207},{"$f":"ExpSummary_FO!AC22","v":48.034625739371528},{"$f":"ExpSummary_FO!AD22","v":53.681352416820701},{"$f":"ExpSummary_FO!AE22","v":36.476375780961177},{"$f":"ExpSummary_FO!AF22","v":36.579120355822347},{"$f":"ExpSummary_FO!AG22","v":40.547806492606284}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R23","v":0},{"$f":"ExpSummary_FO!S23","v":9.9762939453125004},{"$f":"ExpSummary_FO!T23","v":1.203548387096774},{"$f":"ExpSummary_FO!U23","v":0},{"$f":"ExpSummary_FO!V23","v":0},{"$f":"ExpSummary_FO!W23","v":0},{"$f":"ExpSummary_FO!X23","v":0},{"$f":"ExpSummary_FO!Y23","v":0},{"$f":"ExpSummary_FO!Z23","v":0},{"$f":"ExpSummary_FO!AA23","v":0},{"$f":"ExpSummary_FO!AB23","v":0},{"$f":"ExpSummary_FO!AC23","v":0},{"$f":"ExpSummary_FO!AD23","v":0},{"$f":"ExpSummary_FO!AE23","v":0},{"$f":"ExpSummary_FO!AF23","v":0},{"$f":"ExpSummary_FO!AG23","v":0}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R24","v":2.5746411511511509},{"$f":"ExpSummary_FO!S24","v":2.4336103466796875},{"$f":"ExpSummary_FO!T24","v":3.6545233064516127},{"$f":"ExpSummary_FO!U24","v":4.9470029941011244},{"$f":"ExpSummary_FO!V24","v":0.64126781589648796},{"$f":"ExpSummary_FO!W24","v":3.6211728280961184},{"$f":"ExpSummary_FO!X24","v":5.1675600739371531E-2},{"$f":"ExpSummary_FO!Y24","v":0},{"$f":"ExpSummary_FO!Z24","v":0},{"$f":"ExpSummary_FO!AA24","v":0.1021256931608133},{"$f":"ExpSummary_FO!AB24","v":4.8897781885397409},{"$f":"ExpSummary_FO!AC24","v":1.1764879852125694},{"$f":"ExpSummary_FO!AD24","v":0},{"$f":"ExpSummary_FO!AE24","v":0},{"$f":"ExpSummary_FO!AF24","v":0.1021256931608133},{"$f":"ExpSummary_FO!AG24","v":2.042513863216266}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":0.89395495495495481},{"$f":"ExpSummary_FO!S28","v":0.47422089355468749},{"$f":"ExpSummary_FO!T28","v":0.63267435483870971},{"$f":"ExpSummary_FO!U28","v":1.4891551123595506},{"$f":"ExpSummary_FO!V28","v":0.26649993752310536},{"$f":"ExpSummary_FO!W28","v":0.37823275078974117},{"$f":"ExpSummary_FO!X28","v":0.57422736938770802},{"$f":"ExpSummary_FO!Y28","v":0.555587482542514},{"$f":"ExpSummary_FO!Z28","v":0.49098523926524956},{"$f":"ExpSummary_FO!AA28","v":0.28878189946626615},{"$f":"ExpSummary_FO!AB28","v":0.39780351179621076},{"$f":"ExpSummary_FO!AC28","v":0.54250295644038837},{"$f":"ExpSummary_FO!AD28","v":0.51153873763863211},{"$f":"ExpSummary_FO!AE28","v":0.62920070588077626},{"$f":"ExpSummary_FO!AF28","v":0.19834382510905726},{"$f":"ExpSummary_FO!AG28","v":0.41796000450323484}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":14.148967702067161},{"$f":"S17","v":12.786932473377128},13.78225221180414,15.049446730523368,16.248734013465256,17.18366493179186,17.468347514908068,18.271902865217506,19.113068830295312,19.956283968438743,20.940962355971301,{"$f":"AC17","v":22.194021149359695},23.509174192258651,24.607413530944722,25.46884616973092,26.343100782908675]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R25)-SUM(R26:R29)","v":545.46817265245306},{"$f":"+SUM(S24:S25)-SUM(S26:S29)","v":577.67514622790407},613.23396185006573,631.53303199622769,652.10107810396198,667.961632957343,687.96722488112505,718.56510555724435,745.74002788127439,762.51894200752679,773.68165572252178,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":797.80326937088068},827.46390885780409,838.70367040193969,849.51347506976128,861.25770691173932]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[]
[null,null,"Depreciation of asset base as at 1/7/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):"]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,"Water Headworks",null,145.87173832999056,106.62355215000001,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":9.6821996567359486E-2},{"$f":"G41/$G$82*F41","v":14.123592947861107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F41<=0,0,($W$30*H41)/MAX(F41,1))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:X41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:X41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:Y41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Y41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:Z41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Z41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:AA41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AA41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:AB41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AB41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:AC41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AC41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:AD41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AD41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:AE41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AE41)))","v":0.4433578407561018},{"$f":"IF($F41<=0,0,IF(SUM($X41:AF41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AF41)))","v":0.4433578407561018}]
[null,null,2,"Water Transfer",null,44.355820420970147,74.395608510000002,6.7556662731029074E-2,2.9965312003375724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F42<=0,0,($W$30*H42)/MAX(F42,1))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:X42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:X42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:Y42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Y42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:Z42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Z42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:AA42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AA42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:AB42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AB42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:AC42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AC42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:AD42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AD42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:AE42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AE42)))","v":1.0173469530423283},{"$f":"IF($F42<=0,0,IF(SUM($X42:AF42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AF42)))","v":1.0173469530423283}]
[null,null,3,"Water Disinfection",null,17.872462271107487,0.27045879000000006,2.4559639506431698E-4,4.3894123047070145E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1788678362912796E-3,{"$f":"IF($F43<=0,0,IF(SUM($X43:X43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:X43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:Y43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Y43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:Z43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Z43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:AA43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AA43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:AB43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AB43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:AC43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AC43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:AD43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AD43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:AE43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AE43)))","v":9.1788678362912796E-3},{"$f":"IF($F43<=0,0,IF(SUM($X43:AF43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AF43)))","v":9.1788678362912796E-3}]
[null,null,4,"Water Treatment",null,25.88516873480317,58.99705356999997,5.35736467511682E-2,1.3867628858927286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3824573034085061,{"$f":"IF($F44<=0,0,IF(SUM($X44:X44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:X44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:Y44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Y44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:Z44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Z44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:AA44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AA44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:AB44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AB44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:AC44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AC44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:AD44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AD44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:AE44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AE44)))","v":1.3824573034085061},{"$f":"IF($F44<=0,0,IF(SUM($X44:AF44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AF44)))","v":1.3824573034085061}]
[null,null,5,"Water Reticulation",null,46.058268047913032,185.31387353000022,0.16827857321395542,7.7506196318087168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4404658559630454,{"$f":"IF($F45<=0,0,IF(SUM($X45:X45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:X45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:Y45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Y45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:Z45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Z45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:AA45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AA45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:AB45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AB45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:AC45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AC45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:AD45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AD45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:AE45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AE45)))","v":2.4404658559630454},{"$f":"IF($F45<=0,0,IF(SUM($X45:AF45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AF45)))","v":2.4404658559630454}]
[null,null,6,"Water Pumping",null,42.896423526901579,2.8663045600000006,2.6028145252458357E-3,0.11165143423691663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0529724802767911E-2,{"$f":"IF($F46<=0,0,IF(SUM($X46:X46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:X46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:Y46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Y46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:Z46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Z46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AA46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AA46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AB46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AB46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AC46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AC46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AD46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AD46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AE46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AE46)))","v":4.0529724802767911E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AF46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AF46)))","v":4.0529724802767911E-2}]
[null,null,7,"Water Storage",null,87.429876084376048,13.757555060000001,1.2492867869573966E-2,1.0922498897753348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5445136104592751E-2,{"$f":"IF($F47<=0,0,IF(SUM($X47:X47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:X47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:Y47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Y47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:Z47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Z47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:AA47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AA47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:AB47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AB47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:AC47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AC47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:AD47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AD47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:AE47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AE47)))","v":9.5445136104592751E-2},{"$f":"IF($F47<=0,0,IF(SUM($X47:AF47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AF47)))","v":9.5445136104592751E-2}]
[null,null,8,"Sewerage Transfer",null,54.262419964147149,73.983910819999977,6.7182811067637724E-2,3.6455019085241114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82700956236479317,{"$f":"IF($F48<=0,0,IF(SUM($X48:X48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:X48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:Y48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Y48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:Z48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Z48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:AA48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AA48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:AB48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AB48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:AC48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AC48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:AD48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AD48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:AE48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AE48)))","v":0.82700956236479317},{"$f":"IF($F48<=0,0,IF(SUM($X48:AF48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AF48)))","v":0.82700956236479317}]
[null,null,9,"Sewerage Treatment",null,33.306316373764794,197.60732805999987,0.17944193054264498,5.9765497093724615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5987265478777655,{"$f":"IF($F49<=0,0,IF(SUM($X49:X49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:X49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:Y49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Y49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:Z49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Z49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:AA49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AA49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:AB49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AB49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:AC49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AC49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:AD49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AD49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:AE49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AE49)))","v":3.5987265478777655},{"$f":"IF($F49<=0,0,IF(SUM($X49:AF49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AF49)))","v":3.5987265478777655}]
[null,null,10,"Sewerage Reticulation",null,40.87917493335349,205.11268072000016,0.18625734059821186,7.614046408935506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0434263308666911,{"$f":"IF($F50<=0,0,IF(SUM($X50:X50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:X50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:Y50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:Y50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:Z50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:Z50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:AA50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AA50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:AB50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AB50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:AC50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AC50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:AD50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AD50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:AE50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AE50)))","v":3.0434263308666911},{"$f":"IF($F50<=0,0,IF(SUM($X50:AF50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AF50)))","v":3.0434263308666911}]
[null,null,11,"Sewerage Pumping",null,47.287113863975662,52.18617627999997,4.7388871208656064E-2,2.2408829487289972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66939902248197425,{"$f":"IF($F51<=0,0,IF(SUM($X51:X51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:X51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:Y51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:Y51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:Z51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:Z51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:AA51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AA51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:AB51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AB51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:AC51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AC51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:AD51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AD51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:AE51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AE51)))","v":0.66939902248197425},{"$f":"IF($F51<=0,0,IF(SUM($X51:AF51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AF51)))","v":0.66939902248197425}]
[null,null,12,"Sewerage Storage",null,54.475909587729745,10.773767110000001,9.7833698194039267E-3,0.53295796974517218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1199597350434433,{"$f":"IF($F52<=0,0,IF(SUM($X52:X52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:X52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:Y52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:Y52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:Z52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:Z52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:AA52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AA52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:AB52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AB52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:AC52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AC52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:AD52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AD52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:AE52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AE52)))","v":0.1199597350434433},{"$f":"IF($F52<=0,0,IF(SUM($X52:AF52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AF52)))","v":0.1199597350434433}]
[null,null,13,"Corporate",null,12.60336150657136,53.618872570000015,4.8689864398953314E-2,0.61365596272594747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5804989657274424,{"$f":"IF($F53<=0,0,IF(SUM($X53:X53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:X53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:Y53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:Y53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:Z53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:Z53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:AA53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AA53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:AB53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AB53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:AC53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AC53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:AD53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AD53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:AE53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AE53)))","v":2.5804989657274424},{"$f":"IF($F53<=0,0,IF(SUM($X53:AF53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AF53)))","v":2.5804989657274424}]
[null,null,14,"WIP - Regulated",null,50,65.725593910000001,5.9683654311095687E-2,2.9841827155547844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79732782389002077,{"$f":"IF($F54<=0,0,IF(SUM($X54:X54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:X54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:Y54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:Y54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:Z54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:Z54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:AA54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AA54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:AB54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AB54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:AC54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AC54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:AD54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AD54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:AE54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AE54)))","v":0.79732782389002077},{"$f":"IF($F54<=0,0,IF(SUM($X54:AF54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AF54)))","v":0.79732782389002077}]
[null,null,15,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F55<=0,0,IF(SUM($X55:X55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:X55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:Y55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:Y55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:Z55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:Z55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AA55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AA55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AB55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AB55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AC55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AC55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AD55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AD55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AE55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AE55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AF55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AF55)))","v":0}]
[null,null,16,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F56<=0,0,IF(SUM($X56:X56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:X56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:Y56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:Y56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:Z56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:Z56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AA56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AA56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AB56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AB56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AC56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AC56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AD56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AD56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AE56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AE56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AF56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AF56)))","v":0}]
[null,null,17,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F57<=0,0,IF(SUM($X57:X57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:X57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:Y57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:Y57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:Z57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:Z57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AA57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AA57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AB57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AB57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AC57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AC57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AD57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AD57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AE57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AE57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AF57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AF57)))","v":0}]
[null,null,18,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F58<=0,0,IF(SUM($X58:X58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:X58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:Y58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:Y58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:Z58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:Z58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AA58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AA58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AB58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AB58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AC58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AC58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AD58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AD58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AE58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AE58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AF58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AF58)))","v":0}]
[null,null,19,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F59<=0,0,IF(SUM($X59:X59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:X59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:Y59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:Y59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:Z59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:Z59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AA59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AA59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AB59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AB59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AC59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AC59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AD59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AD59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AE59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AE59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AF59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AF59)))","v":0}]
[null,null,20,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F60<=0,0,IF(SUM($X60:X60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:X60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:Y60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:Y60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:Z60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:Z60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AA60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AA60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AB60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AB60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AC60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AC60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AD60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AD60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AE60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AE60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AF60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AF60)))","v":0}]
[null,null,21,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F61<=0,0,IF(SUM($X61:X61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:X61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:Y61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:Y61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:Z61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:Z61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AA61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AA61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AB61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AB61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AC61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AC61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AD61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AD61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AE61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AE61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AF61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AF61)))","v":0}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F62<=0,0,IF(SUM($X62:X62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:X62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:Y62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:Y62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:Z62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:Z62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AA62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AA62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AB62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AB62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AC62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AC62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AD62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AD62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AE62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AE62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AF62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AF62)))","v":0}]
[null,null,23,null,null,null,null,0,{"$f":"G63/$G$82*F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F63<=0,0,IF(SUM($X63:X63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:X63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:Y63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:Y63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:Z63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:Z63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AA63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AA63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AB63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AB63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AC63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AC63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AD63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AD63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AE63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AE63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AF63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AF63)))","v":0}]
[null,null,24,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F64<=0,0,IF(SUM($X64:X64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:X64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:Y64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:Y64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:Z64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:Z64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AA64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AA64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AB64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AB64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AC64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AC64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AD64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AD64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AE64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AE64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AF64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AF64)))","v":0}]
[null,null,25,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F65<=0,0,IF(SUM($X65:X65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:X65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:Y65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:Y65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:Z65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:Z65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AA65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AA65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AB65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AB65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AC65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AC65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AD65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AD65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AE65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AE65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AF65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AF65)))","v":0}]
[null,null,26,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F66<=0,0,IF(SUM($X66:X66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:X66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:Y66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:Y66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:Z66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:Z66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AA66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AA66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AB66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AB66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AC66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AC66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AD66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AD66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AE66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AE66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AF66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AF66)))","v":0}]
[null,null,27,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F67<=0,0,IF(SUM($X67:X67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:X67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:Y67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:Y67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:Z67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:Z67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AA67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AA67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AB67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AB67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AC67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AC67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AD67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AD67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AE67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AE67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AF67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AF67)))","v":0}]
[null,null,28,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F68<=0,0,IF(SUM($X68:X68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:X68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:Y68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:Y68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:Z68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:Z68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AA68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AA68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AB68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AB68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AC68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AC68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AD68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AD68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AE68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AE68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AF68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AF68)))","v":0}]
[null,null,29,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F69<=0,0,IF(SUM($X69:X69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:X69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:Y69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:Y69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:Z69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:Z69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AA69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AA69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AB69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AB69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AC69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AC69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AD69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AD69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AE69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AE69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AF69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AF69)))","v":0}]
[null,null,30,null,null,null,null,{"$f":"+IF(ISERROR(G70/$G$82),\"\",G70/$G$82)","v":0},{"$f":"G70/$G$82*F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F70<=0,0,IF(SUM($X70:X70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:X70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:Y70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:Y70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:Z70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:Z70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AA70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AA70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AB70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AB70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AC70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AC70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AD70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AD70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AE70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AE70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AF70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AF70)))","v":0}]
[null,null,31,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F71<=0,0,IF(SUM($X71:X71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:X71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:Y71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:Y71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:Z71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:Z71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AA71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AA71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AB71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AB71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AC71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AC71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AD71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AD71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AE71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AE71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AF71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AF71)))","v":0}]
[null,null,32,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F72<=0,0,IF(SUM($X72:X72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:X72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:Y72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:Y72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:Z72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:Z72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AA72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AA72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AB72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AB72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AC72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AC72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AD72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AD72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AE72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AE72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AF72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AF72)))","v":0}]
[null,null,33,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F73<=0,0,IF(SUM($X73:X73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:X73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:Y73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:Y73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:Z73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:Z73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AA73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AA73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AB73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AB73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AC73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AC73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AD73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AD73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AE73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AE73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AF73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AF73)))","v":0}]
[null,null,34,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F74<=0,0,IF(SUM($X74:X74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:X74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:Y74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:Y74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:Z74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:Z74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AA74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AA74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AB74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AB74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AC74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AC74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AD74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AD74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AE74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AE74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AF74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AF74)))","v":0}]
[null,null,35,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F75<=0,0,IF(SUM($X75:X75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:X75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:Y75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:Y75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:Z75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:Z75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AA75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AA75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AB75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AB75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AC75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AC75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AD75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AD75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AE75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AE75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AF75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AF75)))","v":0}]
[null,null,36,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F76<=0,0,IF(SUM($X76:X76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:X76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:Y76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:Y76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:Z76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:Z76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AA76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AA76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AB76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AB76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AC76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AC76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AD76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AD76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AE76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AE76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AF76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AF76)))","v":0}]
[null,null,37,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77<=0,0,IF(SUM($X77:X77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:X77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:Y77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:Y77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:Z77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:Z77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AA77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AA77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AB77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AB77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AC77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AC77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AD77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AD77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AE77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AE77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AF77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AF77)))","v":0}]
[null,null,38,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F78<=0,0,IF(SUM($X78:X78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:X78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:Y78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:Y78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:Z78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:Z78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AA78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AA78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AB78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AB78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AC78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AC78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AD78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AD78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AE78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AE78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AF78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AF78)))","v":0}]
[null,null,39,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F79<=0,0,IF(SUM($X79:X79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:X79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:Y79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:Y79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:Z79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:Z79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AA79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AA79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AB79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AB79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AC79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AC79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AD79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AD79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AE79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AE79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AF79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AF79)))","v":0}]
[null,null,40,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F80<=0,0,IF(SUM($X80:X80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:X80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:Y80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:Y80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:Z80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:Z80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AA80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AA80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AB80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AB80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AC80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AC80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AD80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AD80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AE80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AE80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AF80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AF80)))","v":0}]
[]
[null,null,null,"Total assets",null,null,{"$f":"+SUM(G41:G81)","v":1101.2327356400003},null,{"$f":"SUM(I41:I81)","v":51.073575025804068},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(X41:X81)","v":17.065129670165767},17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767,17.065129670165767]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+W30","v":667.961632957343}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":433.27110268265733}]

{"sheet":"PrevPerAdj_FO","index":8,"n_rows":71,"n_cols":33,"rows_kept":71,"cut":false,"hidden":false,"merged":[[3,28,3,32],[62,2,62,7],[2,1,2,5],[22,2,22,7],[32,2,32,7],[42,2,42,7],[52,2,52,7]]}
[80,"Previous period adjustments"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$f":"+D26","v":"Additional expenses incurred to be carried forward"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E12,S26:S72)","v":0},0,0,0,{"$f":"+SUMIF($D$26:$D$72,$E12,W26:W72)","v":0}]
[]
[null,null,null,null,{"$f":"+D29","v":"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E14,X26:X72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,Y26:Y72)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Total adjustments required"]
[]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S26*(1+RRR)^4.5)+(T26*(1+RRR)^3.5)+(U26*(1+RRR)^2.5)+(V26*(1+RRR)^1.5)+(W26*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X29:AG29)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X28-X26)/X26),\"\")","v":""},{"$f":"IF(X31=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S36*(1+RRR)^4.5)+(T36*(1+RRR)^3.5)+(U36*(1+RRR)^2.5)+(V36*(1+RRR)^1.5)+(W36*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X39:AG39)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X38-X36)/X36),\"\")","v":""},{"$f":"IF(X41=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S46*(1+RRR)^4.5)+(T46*(1+RRR)^3.5)+(U46*(1+RRR)^2.5)+(V46*(1+RRR)^1.5)+(W46*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X49:AG49)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X48-X46)/X46),\"\")","v":""},{"$f":"IF(X51=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S56*(1+RRR)^4.5)+(T56*(1+RRR)^3.5)+(U56*(1+RRR)^2.5)+(V56*(1+RRR)^1.5)+(W56*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X59:AG59)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X58-X56)/X56),\"\")","v":""},{"$f":"IF(X61=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S66*(1+RRR)^4.5)+(T66*(1+RRR)^3.5)+(U66*(1+RRR)^2.5)+(V66*(1+RRR)^1.5)+(W66*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X69:AG69)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X68-X66)/X66),\"\")","v":""},{"$f":"IF(X71=\"\",\"\",\"Difference\")","v":""}]

{"sheet":"RevenuePriceCap_FO","index":9,"n_rows":517,"n_cols":115,"rows_kept":517,"cut":false,"hidden":false,"merged":[[63,111,63,114],[63,80,63,84],[63,85,63,89],[63,94,63,97],[63,98,63,102],[63,107,63,110],[61,94,62,102],[61,107,62,114],[62,51,62,54],[62,55,62,65],[62,75,62,78],[62,79,62,89],[466,8,466,32],[50,51,50,65],[50,75,50,89],[51,51,51,55],[51,56,51,60],[51,61,51,65],[51,75,51,79],[51,80,51,84],[51,85,51,89],[61,51,61,65],[61,67,62,70],[61,75,61,89],[63,51,63,55],[63,56,63,60],[63,61,63,65],[63,75,63,79],[2,2,2,6],[3,28,3,32],[63,40,63,44],[33,24,33,26],[33,29,33,31]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19",{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC ASSESSMENT"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-scheduled tariff revenue",null,null,null,null,{"$f":"+K54","v":0},0,0,0,0,0,0,20.272048821705468,26.503738281102116,24.23989674404875,24.283606160056785,24.211785549801178,22.101066254497315,21.685046884546498,21.671598367268366,21.680531289132027,21.690871977383491,21.69490747217241,21.69490747217241,21.69490747217241,21.69490747217241,21.69490747217241,21.69490747217241]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$66:$E$65540,$E$68,K$66:K$65540)","v":0},0,0,0,0,0,0,{"$f":"+SUMIF($E$66:$E$65540,$E$68,R$66:R$65540)+R62","v":101.31511616327951},{"$f":"+SUMIF($E$66:$E$65540,$E$68,S$66:S$65540)+S62","v":98.123228792140068},92.827914014015775,96.484163122415055,96.657072348405833,97.958737314168147,101.79584477943871,103.34839367221127,104.89780912403742,106.48312405141732,108.10591335361956,109.30316460373754,110.50041585385554,111.69766710397354,112.89491835409154,113.65274221853473]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,121.58716498498498,{"$f":"+S12+S13","v":124.62696707324218},117.06781075806452,120.76776928247185,120.86885789820701,120.05980356866546,123.4808916639852,{"$f":"+Y12+Y13","v":125.01999203947963},{"$f":"+Z12+Z13","v":126.57834041316946},{"$f":"+AA12+AA13","v":128.17399602880081},{"$f":"+AB12+AB13","v":129.80082082579196},{"$f":"+AC12+AC13","v":130.99807207590996},132.19532332602796,133.39257457614596,134.58982582626396,135.34764969070713]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,{"$f":"+K56","v":0},{"$f":"+L56","v":0},0,0,0,0,0,0.1587273323323323,{"$f":"+S56","v":5.58985400390625E-2},3.1652903225806453E-2,8.0870894194756557E-2,0.29827089343807761,7.2579199999999996E-2,0,{"$f":"+Y56","v":0},{"$f":"+Z56","v":0},{"$f":"+AA56","v":0},{"$f":"+AB56","v":0},{"$f":"+AC56","v":0},0,0,0,0]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,{"$f":"+K14-K15","v":0},{"$f":"+L14-L15","v":0},0,0,0,0,0,121.42843765265265,{"$f":"+S14-S15","v":124.57106853320312},117.03615785483872,120.68689838827709,120.57058700476894,119.98722436866545,123.4808916639852,125.01999203947963,126.57834041316946,128.17399602880081,129.80082082579196,130.99807207590996,132.19532332602796,133.39257457614596,134.58982582626396,135.34764969070713]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":116.1085025985455},{"$f":"+Determination_Lookup!P3","v":116.31981058583483},{"$f":"+Determination_Lookup!Q3","v":118.28194608523799},{"$f":"+Determination_Lookup!R3","v":121.39785016479165},{"$f":"+Determination_Lookup!S3","v":122.65531648789015},{"$f":"+Determination_Lookup!T3","v":124.23449224723136},{"$f":"+'Rev&RAV_FO'!X23","v":123.2072418193423},{"$f":"+'Rev&RAV_FO'!Y23","v":124.73737743731604},{"$f":"+'Rev&RAV_FO'!Z23","v":125.87527813354214},{"$f":"+'Rev&RAV_FO'!AA23","v":128.39694381724368},{"$f":"+'Rev&RAV_FO'!AB23","v":131.03852717898965},{"$f":"+'Rev&RAV_FO'!AC23","v":132.99727251964515},{"$f":"+'Rev&RAV_FO'!AD23","v":135.38807062524975},{"$f":"+'Rev&RAV_FO'!AE23","v":137.304317984557},{"$f":"+'Rev&RAV_FO'!AF23","v":138.60674194758235},{"$f":"+'Rev&RAV_FO'!AG23","v":139.9320772909561}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$f":"+NotPres_FO!K12","v":0},{"$f":"+NotPres_FO!L12","v":0},{"$f":"+NotPres_FO!M12","v":0},{"$f":"+NotPres_FO!N12","v":0},{"$f":"+NotPres_FO!O12","v":0},{"$f":"+NotPres_FO!P12","v":0},{"$f":"+NotPres_FO!Q12","v":0},{"$f":"+NotPres_FO!R12","v":8.5965084384384358},{"$f":"+NotPres_FO!S12","v":9.8875378417968758},{"$f":"+NotPres_FO!T12","v":10.566355967741934},{"$f":"+NotPres_FO!U12","v":11.954764274344569},{"$f":"+NotPres_FO!V12","v":10.592798120794825},{"$f":"+NotPres_FO!W12","v":14.263523246151113},{"$f":"+NotPres_FO!X12","v":13.660963650576111},{"$f":"+NotPres_FO!Y12","v":13.816541088151112},{"$f":"+NotPres_FO!Z12","v":13.503563703151112},{"$f":"+NotPres_FO!AA12","v":15.046084158151114},{"$f":"+NotPres_FO!AB12","v":13.634570960651113},{"$f":"+NotPres_FO!AC12","v":13.983012988151113},{"$f":"+NotPres_FO!AD12","v":13.428293893151114},{"$f":"+NotPres_FO!AE12","v":13.435442993151113},{"$f":"+NotPres_FO!AF12","v":13.439374998151113},{"$f":"+NotPres_FO!AG12","v":13.439374998151113}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,130.0249460910911,{"$f":"+S17+S20","v":134.45860637499999},127.60251382258065,132.64166266262166,131.16338512556376,134.25074761481656,137.14185531456133,138.83653312763073,140.08190411632057,143.22008018695192,143.43539178644306,144.98108506406106,145.62361721917907,146.82801756929706,148.02920082441508,148.78702468885825]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":574.24933691605725},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":604.80597800748694}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":574.30893768511817},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":620.66744718785662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",null,null,{"$f":"+AA30-AA31","v":-5.9600769060921266E-2},null,"Variance",null,null,{"$f":"+AF30-AF31","v":-15.861469180369681}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.99),\"INSUFFICIENT REVENUE\",IF(AA30>(AA31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"},null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.99),\"INSUFFICIENT REVENUE\",IF(AF30>(AF31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT REVENUE"}]
[]
[]
[null,null,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,"$m, 01/01/18"]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,9.3168284533671333,9.3531230792681423,9.4456961815487492,9.2327389418245751,9.0055678205276095,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006,9.2471749575098006]
[null,null,null,null,null,"Sewerage Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,6.7184768898598586,7.5280975377714752,9.5350662560483848,10.606773477314606,11.20071922708318,9.3977417344486014,9.002259635838934,9.0101690847666305,9.0181236175532167,9.0261234911766852,9.0341689640798091,9.0341689640798091,9.0341689640798091,9.0341689640798091,9.0341689640798091,9.0341689640798091]
[null,null,null,null,null,"Recycled Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F41)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K42:K45)","v":0},{"$f":"+SUM(L42:L45)","v":0},0,0,0,0,0,16.035305343226991,{"$f":"+SUM(S42:S45)","v":16.881220617039617},18.980762437597136,19.839512419139183,20.20628704761079,18.6449166919584,18.249434593348735,18.257344042276429,18.265298575063017,18.273298448686486,18.28134392158961,18.28134392158961,18.28134392158961,18.28134392158961,18.28134392158961,18.28134392158961]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services",null,null,null,null,null,null,null,null,null,null,null,4.2367434784784779,9.6225176640624994,5.259134306451613,4.4440937409176025,4.0054985021903873,3.4561495625389145,3.4356122911977636,3.4142543249919384,3.415232714069008,3.4175735286970044,3.4135635505828019,3.4135635505828019,3.4135635505828019,3.4135635505828019,3.4135635505828019,3.4135635505828019]
[null,null,null,null,null,"Government contribution to operations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Overall Average Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F48)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K47:K51)","v":0},0,0,0,0,0,0,4.2367434784784779,{"$f":"+SUM(S49:S51)","v":9.6225176640624994},{"$f":"+SUM(T49:T51)","v":5.259134306451613},4.4440937409176025,4.0054985021903873,3.4561495625389145,3.4356122911977636,3.4142543249919384,3.415232714069008,3.4175735286970044,3.4135635505828019,3.4135635505828019,3.4135635505828019,3.4135635505828019,3.4135635505828019,3.4135635505828019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ64","v":"3rd Reg Period"},null,null,null,null,{"$f":"BE64","v":"4th Reg Period"},null,null,null,null,{"$f":"BJ64","v":"5th Reg Period"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX64","v":"3rd Reg Period"},null,null,null,null,{"$f":"CC64","v":"4th Reg Period"},null,null,null,null,{"$f":"CH64","v":"5th Reg Period"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW65","v":"PQR"},null,null,{"$f":"AZ65","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,{"$f":"BU65","v":"PQR"},null,null,{"$f":"BX65","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E39)","v":"Total Non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R46+R52","v":20.272048821705468},26.503738281102116,24.23989674404875,24.283606160056785,24.211785549801178,22.101066254497315,21.685046884546498,21.671598367268366,21.680531289132027,21.690871977383491,21.69490747217241,21.69490747217241,21.69490747217241,21.69490747217241,21.69490747217241,21.69490747217241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$66,AZ$66:AZ$65589),\"-\")","v":-4.7984894726608766E-2},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$66,BA$66:BA$65589),\"-\")","v":-0.31977155624836184},-2.5232022905849156E-2,-3.7922154912635495E-2,-1.5744672310611427E-2,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$66,BX$66:BX$65589)","v":-2.5984188993199028E-2},{"$f":"SUMIF($BU$66:$BU$65589,$BU$66,BY$66:BY$65589)","v":-9.2236024123269235E-3},3.6542614272994248E-3,-2.7691904595416894E-3,1.6410705324054265E-3,5.8320264098395387E-3,5.7000000000000366E-3,5.7000000000000375E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$67,AZ$66:AZ$65589),\"-\")","v":-2.5029215146115127E-2},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$67,BA$66:BA$65589),\"-\")","v":1.0696244967056581E-3},4.613601299909021E-2,2.4356884376835149E-2,-8.0360119018054402E-3,-3.4796027122414456E-3,7.210493463412663E-4,7.1013073383599339E-4,7.1872346064518757E-4,7.2811192178428023E-4,8.5173663752550934E-4,8.4249190741152071E-4,8.3347631661517081E-4,8.2468113877886E-4,5.568283736312944E-4,null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$67,BX$66:BX$65589)","v":-5.6999415037608274E-3},{"$f":"SUMIF($BU$66:$BU$65589,$BU$67,BY$66:BY$65589)","v":-1.7590671598971413E-2},3.1529198317247389E-2,4.648211174652089E-3,1.3234614642698895E-2,1.0118421073706602E-2,9.4974584603466639E-3,9.2394929371491553E-3,9.3595963254456908E-3,9.4858040578815715E-3,1.1074798898388893E-2,1.0953491186265761E-2,1.0834812166693127E-2,1.071867731134927E-2,6.7126481465382467E-3]
[null,null,null,null,"Revenue not collected",null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,0.1587273323323323,5.58985400390625E-2,3.1652903225806453E-2,8.0870894194756557E-2,0.29827089343807761,7.2579199999999996E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$68,AZ$66:AZ$65589),\"-\")","v":-7.3670577235058682E-2},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$68,BA$66:BA$65589),\"-\")","v":-0.34674988600060941},1.901437694200412E-2,-1.483048366625294E-2,-7.6398817161231871E-3,2.2005635522988009E-3,6.4251593276154519E-3,6.4141784790189022E-3,6.4228201843709032E-3,6.4322621597384892E-3,8.5173663752551314E-4,8.4249190741152071E-4,8.3347631661516712E-4,8.2468113877886E-4,5.5682837363129809E-4,null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$68,BX$66:BX$65589)","v":-3.1504552252552401E-2},{"$f":"SUMIF($BU$66:$BU$65589,$BU$68,BY$66:BY$65589)","v":-2.6812746362428641E-2},3.4982645220465992E-2,1.8791994942861413E-3,1.3278647127555736E-2,1.6008122483666291E-2,1.5251593973570617E-2,1.4992158046890958E-2,1.5112946024500685E-2,1.5239873141011525E-2,1.1074798898388971E-2,1.0953491186265757E-2,1.0834812166693006E-2,1.0718677311349269E-2,6.712648146538264E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ54:BD54),\"-\")","v":-8.9331060220813344E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE54:BI54),\"-\")","v":5.7000000000000384E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ54:BN54),\"-\")","v":0},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX54:CB54)","v":-6.536329981072557E-3},null,null,null,null,{"$f":"AVERAGE(CC54:CG54)","v":5.7264052819679381E-3},null,null,null,null,{"$f":"AVERAGE(CH54:CL54)","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ55:BD55),\"-\")","v":7.6994589649420891E-3},null,null,null,null,-1.2031744992694365E-4,null,null,null,null,7.8184287479247103E-4,null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX55:CB55)","v":5.224282206373226E-3},null,null,null,null,{"$f":"AVERAGE(CC55:CG55)","v":9.5401545709059375E-3},null,null,null,null,{"$f":"AVERAGE(CH55:CL55)","v":1.005888554184706E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X58>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(Y58>0,\"CHECK\",\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,-8.4775290335208003E-2,null,null,null,null,5.5789967406085095E-3,null,null,null,null,7.8184287479247179E-4,null,null,null,null,null,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,-1.6353613545346344E-3,null,null,null,null,1.5320938733928013E-2,null,null,null,null,1.0058885541847053E-2]
[null,null,null,null,"Tariff revenue",null,null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((S13/R13-1)-BX56,\"-\")","v":6.9388939039072284E-17},{"$f":"IFERROR((T13/S13-1)-BY56,\"-\")","v":-2.7153219121051897E-2},4.4047432308918152E-3,-8.7099937269716904E-5,1.8818912287803073E-4,2.3162528042017624E-2,-6.0715321659188248E-16,5.1000870193718129E-16,-6.0021432268797525E-16,4.145989107584569E-16,-1.6653345369377348E-16,1.1622647289044608E-16,1.3877787807814457E-17,-3.4694469519536142E-17,5.2041704279304213E-18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"CQ61+1","v":3},{"$f":"CR61+1","v":4},5,6,7,8,9,10,null,null,null,null,2,{"$f":"DD61+1","v":3},{"$f":"DE61+1","v":4},5,6,7,8,9]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,0,0,-2.6643615322580643,-2.2611579822097378,-2.2695617467652496,-2.2689720000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 - YoY Growth Rate",null,null,null,null,null,null,null,"4 - Revenue-Weighted YoY Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 - Compound Annual Growth Rate (CAGR) - Base Period: 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,"7 - Compound Annual Growth Rate (CAGR) - Base Period: 2018-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R62>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(S62>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPM",null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD",null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,"3rd Reg Period","4th Reg Period","5th Reg Period","3rd, 4th, & 5th Reg Periods",null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period"]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,{"$f":"+X65","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,{"$f":"E65","v":"PQR"},{"$f":"F65","v":"Service"},{"$f":"I65","v":"Type"},{"$f":"S65","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2013/14 - 2017/18","2018/19 - 2022/23","2023/24 - 2027/28","2013/14 - 2027/28",null,{"$f":"AW65","v":"PQR"},{"$f":"AX65","v":"Service"},"Type","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"BN65","v":"2027-28"},null,{"$f":"AW65","v":"PQR"},"Service","Type",{"$f":"BF65","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"CN65","v":"PQR"},{"$f":"CO65","v":"Service"},"Type",{"$f":"CR65","v":"2020-21"},{"$f":"CS65","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,1,"Price","Water","Residential","Volumetric","Variable","$",null,null,null,null,null,null,null,2.1159809809809809,2.0492138671875,2.0491774193548387,2.0339035580524345,2.0339353049907576,2.03402108,2.0456150001560003,2.0572750056568894,2.0690014731891337,2.0807947815863117,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,null,null,{"$f":"IFERROR((X66-W66)/W66,\"\")","v":5.7000000000001216E-3},{"$f":"IFERROR((Y66-X66)/X66,\"\")","v":5.6999999999999412E-3},5.7000000000000531E-3,5.6999999999999499E-3,5.7000000000000488E-3,0,0,0,0,0,null,null,null,{"$f":"E66","v":"Price"},"Water",{"$f":"I66","v":"Variable"},{"$f":"IFERROR(S66/R66-1,\"-\")","v":-3.1553740035284883E-2},-1.7786251227835947E-5,-7.4536548949544201E-3,1.5608871029026972E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW66","v":"Price"},"Water","Variable",{"$f":"IFERROR((S66/R66-1)*(R68/R$13),\"-\")","v":-6.8927657859632801E-3},-3.8089422993232789E-6,-1.6400550859962451E-3,3.473621630322407E-6,9.24844578660061E-6,1.2829126952792745E-3,1.246947228389224E-3,1.2387314554978515E-3,1.2312620865375765E-3,1.2248359513021094E-3,0,0,0,0,0,null,"Price","Water","Variable",{"$f":"IFERROR((Y66/$W66)^(1/CQ$61)-1,\"-\")","v":5.7000000000000384E-3},5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,{"$f":"CN66","v":"Price"},"Water","Variable",{"$f":"IFERROR((Z66/$X66)^(1/DD$61)-1,\"-\")","v":5.7000000000000384E-3},5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F66","v":"Water"},{"$f":"+G66","v":"Residential"},{"$f":"+H66","v":"Volumetric"},{"$f":"+I66","v":"Variable"},"kL",null,null,null,null,null,null,null,10459361.302499995,10254264.503599996,9967544.5184999909,10556907.0187,10421773.211100001,10839518.128718175,10886276.725991236,10917260.95389965,10951693.196303325,10996503.169805015,11052213.129720844,11194614.745917732,11337016.362114619,11479417.978311509,11621819.594508398,11764221.210705286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-1.960892189955965E-2,-2.7961048303303038E-2,5.9128153288519503E-2,-1.280051130133375E-2,4.0083861849271818E-2,4.3137154915751097E-3,2.8461730937299201E-3,3.1539268456686198E-3,4.0916023393364753E-3,5.0661523081994009E-3,1.2884443552210412E-2,1.2720546390291521E-2,1.2560766576359406E-2,1.2404950883915467E-2,1.2252953596369354E-2,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S67/R67-1)*(R68/R$13),\"-\")","v":-4.2834765646724881E-3},-5.987884588585699E-3,1.3010184921768506E-2,-2.8486450335076636E-3,8.7905221602552902E-3,9.7089831016921875E-4,6.2263642995482162E-4,6.8541550738049307E-4,8.8383067256375854E-4,1.0886325406762717E-3,2.7565328232734636E-3,2.7263391652891057E-3,2.6967997925305179E-3,2.6678936657810962E-3,2.6396006383081843E-3,null,"Qty","Water","Variable",3.5796760428496999E-3,3.4377395706324254E-3,3.6011653337539862E-3,3.8939917994640361E-3,5.3868395339380371E-3,6.4312514454651915E-3,7.1954070419570915E-3,7.7729189237547569E-3,8.2200286904137165E-3,null,"Qty","Water","Variable",3.0000381660642006E-3,3.363760975962915E-3,3.7890882873163889E-3,5.6016019010900475E-3,6.7846079184339381E-3,7.6077516886492447E-3,8.2061562642938846E-3,8.6550002966623296E-3]
[null,null,null,null,"Rev",{"$f":"+F66","v":"Water"},{"$f":"+G66","v":"Residential"},{"$f":"+H66","v":"Volumetric"},{"$f":"+I66","v":"Variable"},"$m",{"$f":"K66*K67/10^6","v":0},0,0,0,0,0,0,22.131809589298449,21.013181018585655,20.425267153724278,21.471730747362646,21.197212474663186,22.04780837085492,22.269130966536824,22.459808090691642,22.659069357066993,22.88146641142761,23.128472513513078,23.426470012062289,23.7244675106115,24.022465009160712,24.320462507709927,24.618460006259138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-5.0543927110853648E-2,-2.7978337232301143E-2,5.1233777544376302E-2,-1.2785102231834711E-2,4.012772420941868E-2,1.0038303669877235E-2,8.5623962803642595E-3,8.8719042286891092E-3,9.8149244726706275E-3,1.0795029376356124E-2,1.2884443552210412E-2,1.2720546390291521E-2,1.2560766576359406E-2,1.2404950883915467E-2,1.2252953596369354E-2,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S68/R68-1)*(R68/R$13),\"-\")","v":-1.1041082644666862E-2},-5.9915870288654027E-3,1.1273156407245816E-2,-2.845215876010272E-3,8.8001413194650976E-3,2.2593451258164821E-3,1.873132685994797E-3,1.9280538312704439E-3,2.120130593934926E-3,2.319673697460225E-3,2.7565328232734636E-3,2.7263391652891057E-3,2.6967997925305179E-3,2.6678936657810962E-3,2.6396006383081843E-3,null,"Rev","Water","Variable",9.300080196294136E-3,9.1573346861850702E-3,9.3216919761565098E-3,9.6161875527209784E-3,1.0160163630494212E-2,1.0525535894544413E-2,1.0779715846404025E-2,1.0960168599873032E-2,1.1089372766887484E-2,null,"Rev","Water","Variable",8.7171383836108784E-3,9.0829344135259227E-3,9.5106860905540547E-3,1.0184537386832559E-2,1.0606764112971456E-2,1.0885676289155377E-2,1.1075460860532571E-2,1.1206225717765417E-2]
[null,null,null,{"$f":"D66+1","v":2},"Price","Water","Residential","Non Connected","Fixed","$",null,null,null,null,null,null,null,91.408608608608588,88.529492187500011,88.504838709677415,87.872331460674161,87.868946395563768,87.872652000000016,88.373526116400015,88.877255215263503,89.383855569990502,89.893343546739445,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,null,null,{"$f":"IFERROR((X69-W69)/W69,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":5.7000000000000887E-3},{"$f":"IFERROR((Z69-Y69)/Y69,\"\")","v":5.699999999999962E-3},{"$f":"IFERROR((AA69-Z69)/Z69,\"\")","v":5.699999999999969E-3},{"$f":"IFERROR((AB69-AA69)/AA69,\"\")","v":5.7000000000000609E-3},{"$f":"IFERROR((AC69-AB69)/AB69,\"\")","v":0},{"$f":"IFERROR((AD69-AC69)/AC69,\"\")","v":0},{"$f":"IFERROR((AE69-AD69)/AD69,\"\")","v":0},{"$f":"IFERROR((AF69-AE69)/AE69,\"\")","v":0},{"$f":"IFERROR((AG69-AF69)/AF69,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1497213062681162E-2,-2.7847756960341918E-4,-7.1465838277844362E-3,-3.8522536663365692E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":-7.2890738320251591E-5},-6.1455791351731078E-7,-1.5848808807223952E-5,-7.9746279046361248E-8,8.3499388777810612E-8,1.1136360629277181E-5,1.0777669557159271E-5,1.0676272106318163E-5,1.0578531836132801E-5,1.0480439156316289E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},{"$f":"+G69","v":"Residential"},{"$f":"+H69","v":"Non Connected"},{"$f":"+I69","v":"Fixed"},"cust",null,null,null,null,null,null,null,2565,2446,2326,2273,2178,2178,2178,2178,2178,2178,2178,2178,2178,2178,2178,2178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-4.6393762183235876E-2,-4.9059689288634467E-2,-2.2785898538263072E-2,-4.1794984601847829E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":-1.0736427925418393E-4},-1.0826732052411799E-4,-5.0531744695939769E-5,-8.652063943564112E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},{"$f":"+G69","v":"Residential"},{"$f":"+H69","v":"Non Connected"},{"$f":"+I69","v":"Fixed"},"$m",{"$f":"K69*K70/10^6","v":0},{"$f":"L69*L70/10^6","v":0},{"$f":"M69*M70/10^6","v":0},{"$f":"N69*N70/10^6","v":0},{"$f":"O69*O70/10^6","v":0},{"$f":"P69*P70/10^6","v":0},{"$f":"Q69*Q70/10^6","v":0},0.23446308108108105,0.21654313789062501,0.20586225483870965,0.19973380941011235,0.19137856524953786,0.19138663605600004,0.19247753988151925,0.19357466185884389,0.19467803743143933,0.19578770224479849,0.1969036921475939,0.1969036921475939,0.1969036921475939,0.1969036921475939,0.1969036921475939,0.1969036921475939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-7.6429701033652431E-2,-4.9324504835199345E-2,-2.9769641032052485E-2,-4.1831897089684489E-2,4.2171945701774405E-5,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":-1.7687334199544561E-4},-1.0885172841734839E-4,-6.601942415373013E-5,-8.6597052720182601E-5,8.3499388778250262E-8,1.1136360629277181E-5,1.0777669557158852E-5,1.0676272106318163E-5,1.0578531836132389E-5,1.0480439156316697E-5,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D69+1","v":3},"Price","Water","Residential","20 mm","Fixed","$",null,null,null,null,null,null,null,182.97207207207202,177.21005859375001,177.19838709677418,175.86882022471909,175.89108133086873,175.89849900000002,176.90112044430003,177.90945683083254,178.9235407347683,179.94340491695647,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,null,null,{"$f":"IFERROR((X72-W72)/W72,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((Y72-X72)/X72,\"\")","v":5.6999999999999733E-3},{"$f":"IFERROR((Z72-Y72)/Y72,\"\")","v":5.7000000000000583E-3},{"$f":"IFERROR((AA72-Z72)/Z72,\"\")","v":5.6999999999999603E-3},{"$f":"IFERROR((AB72-AA72)/AA72,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AC72-AB72)/AB72,\"\")","v":0},{"$f":"IFERROR((AD72-AC72)/AC72,\"\")","v":0},{"$f":"IFERROR((AE72-AD72)/AD72,\"\")","v":0},{"$f":"IFERROR((AF72-AE72)/AE72,\"\")","v":0},{"$f":"IFERROR((AG72-AF72)/AF72,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S72/R72-1)*(R74/R$13),\"-\")","v":-3.3230426049728895E-3},-7.0239593254629625E-6,-8.5895989079294501E-4,1.4071328370561407E-5,4.7430470375287751E-6,6.3700444227627218E-4,6.2504549635055535E-4,6.2764281679098606E-4,6.3029700638358912E-4,6.3277469144274649E-4,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F72","v":"Water"},{"$f":"+G72","v":"Residential"},{"$f":"+H72","v":"20 mm"},{"$f":"+I72","v":"Fixed"},"cust",null,null,null,null,null,null,null,58430,59051,59971,60988,61805,62237,63101,63965,64829,65693,66557,67421,68285,69149,70013,70445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1.0628102002395945E-2,1.5579753094782545E-2,1.6958196461623221E-2,1.3396077916967286E-2,6.9897257503437338E-3,1.388241721162653E-2,1.3692334511338888E-2,1.3507386852184888E-2,1.3327368924401117E-2,1.3152086219231807E-2,1.2981354327869399E-2,1.2814998294299995E-2,1.2652852017280614E-2,1.2494757697146808E-2,6.1702826617913153E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S73/R73-1)*(R74/R$13),\"-\")","v":1.1215074419264014E-3},1.6615153813539219E-3,1.9413423385794388E-3,1.4892063264444174E-3,7.8612920181404128E-4,1.551431830410284E-3,1.5014617580416836E-3,1.4873358476124204E-3,1.4737194273718669E-3,1.4600539121408331E-3,1.4463342686660812E-3,1.4304918590018474E-3,1.4149927484035897E-3,1.3998258977355488E-3,6.9249036807119064E-4,null,"Qty","Water","Fixed",1.3787371406476456E-2,1.3694034628700891E-2,1.3602355766170637E-2,1.3512285850764805E-2,1.3423777942839221E-2,1.3336787023277008E-2,1.3251269892538886E-2,1.3167185076176535E-2,1.2465310858445822E-2,null,"Qty","Water","Fixed",1.3599856463426097E-2,1.3509019143288059E-2,1.3419774125197126E-2,1.3332074988461118E-2,1.3245877210757984E-2,1.316113806838648E-2,1.3077816542901743E-2,1.2307976912685925E-2]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},{"$f":"+G72","v":"Residential"},{"$f":"+H72","v":"20 mm"},{"$f":"+I72","v":"Fixed"},"$m",{"$f":"K72*K73/10^6","v":0},{"$f":"L72*L73/10^6","v":0},{"$f":"M72*M73/10^6","v":0},{"$f":"N72*N73/10^6","v":0},{"$f":"O72*O73/10^6","v":0},{"$f":"P72*P73/10^6","v":0},{"$f":"Q72*Q73/10^6","v":0},10.691058171171168,10.464431170019532,10.626764472580644,10.725887607865168,10.870948281654341,10.947394882263001,11.162637601155776,11.379978406184204,11.599434222294294,11.821022099209621,12.044759212303903,12.201116499432688,12.357473786561474,12.513831073690257,12.670188360819044,12.748367004383438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-2.119780825463502E-2,1.5512864476207255E-2,9.3276872316387927E-3,1.3524351465588946E-2,7.0321924663803159E-3,1.966154698973277E-2,1.9470380818053634E-2,1.9284378957242332E-2,1.9103334927270232E-2,1.8927053110681769E-2,1.2981354327869177E-2,1.2814998294299995E-2,1.2652852017280392E-2,1.2494757697146808E-2,6.1702826617915374E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":-2.2368527988104276E-3},1.6543819904764005E-3,1.0678160372057585E-3,1.5034661554262196E-3,7.9090540144960777E-4,2.1972794341198871E-3,2.135065586413085E-3,2.123456478734792E-3,2.1124166344914743E-3,2.1011509108828158E-3,1.4463342686660565E-3,1.4304918590018474E-3,1.4149927484035649E-3,1.3998258977355488E-3,6.9249036807121557E-4,null,"Rev","Water","Fixed",1.9565959423493373E-2,1.9472090626084571E-2,1.9379889194037769E-2,1.9289305880114238E-2,1.8235259403567294E-2,1.7459164028989393E-2,1.6857129711200347E-2,1.6371495017285298E-2,1.5346736796909122E-2,null,"Rev","Water","Fixed",1.9377375645267536E-2,1.9286020552404803E-2,1.9196266837711029E-2,1.7950241384105503E-2,1.7092562962319091E-2,1.6457128808022414E-2,1.5960985642091252E-2,1.4868441931870535E-2]
[null,null,null,{"$f":"D72+1","v":4},"Price","Water","Residential","25 mm","Fixed","$",null,null,null,null,null,null,null,182.97207207207202,177.21005859375001,177.19838709677418,175.86882022471909,175.89108133086873,175.89849900000002,176.90112044430003,177.90945683083254,178.9235407347683,179.94340491695647,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,null,null,{"$f":"IFERROR((X75-W75)/W75,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((Y75-X75)/X75,\"\")","v":5.6999999999999733E-3},{"$f":"IFERROR((Z75-Y75)/Y75,\"\")","v":5.7000000000000583E-3},{"$f":"IFERROR((AA75-Z75)/Z75,\"\")","v":5.6999999999999603E-3},{"$f":"IFERROR((AB75-AA75)/AA75,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AC75-AB75)/AB75,\"\")","v":0},{"$f":"IFERROR((AD75-AC75)/AC75,\"\")","v":0},{"$f":"IFERROR((AE75-AD75)/AD75,\"\")","v":0},{"$f":"IFERROR((AF75-AE75)/AE75,\"\")","v":0},{"$f":"IFERROR((AG75-AF75)/AF75,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S75/R75-1)*(R77/R$13),\"-\")","v":-5.2720528749099243E-5},-1.0610102654168366E-7,-1.2861982990646556E-5,2.0788133504748189E-7,6.9374881027845867E-8,9.2525670552525011E-6,8.9545510958764825E-6,8.8703057356218456E-6,8.7890989182428324E-6,8.7075993037955782E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F75","v":"Water"},{"$f":"+G75","v":"Residential"},{"$f":"+H75","v":"25 mm"},{"$f":"+I75","v":"Fixed"},"cust",null,null,null,null,null,null,null,927,892,898,901,904,904,904,904,904,904,904,904,904,904,904,904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-3.7756202804746453E-2,6.7264573991030474E-3,3.3407572383072903E-3,3.3296337402886067E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S76/R76-1)*(R77/R$13),\"-\")","v":-6.3208954053823379E-5},1.0835969878394946E-5,5.7266735651309516E-6,5.4683218841288845E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},{"$f":"+G75","v":"Residential"},{"$f":"+H75","v":"25 mm"},{"$f":"+I75","v":"Fixed"},"$m",{"$f":"K75*K76/10^6","v":0},{"$f":"L75*L76/10^6","v":0},{"$f":"M75*M76/10^6","v":0},{"$f":"N75*N76/10^6","v":0},{"$f":"O75*O76/10^6","v":0},{"$f":"P75*P76/10^6","v":0},{"$f":"Q75*Q76/10^6","v":0},0.16961511081081077,0.15807137226562501,0.15912415161290322,0.15845780702247189,0.15900553752310534,0.15901224309600001,0.15991861288164722,0.16083014897507261,0.16174688082423055,0.16266883804492865,0.16359605042178474,0.16359605042178474,0.16359605042178474,0.16359605042178474,0.16359605042178474,0.16359605042178474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-6.8058432353127252E-2,6.660151880690357E-3,-4.187576704586804E-3,3.4566330995340344E-3,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.6999999999998163E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":-1.1393895582749813E-4},1.0729155167818309E-5,-7.1782781882906801E-6,5.6768953878836613E-6,6.9374881027845867E-8,9.2525670552525011E-6,8.9545510958764825E-6,8.8703057356221912E-6,8.7890989182424902E-6,8.7075993037955782E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D75+1","v":5},"Price","Water","Residential","32 mm","Fixed","$",null,null,null,null,null,null,null,468.98898898898892,454.20463867187505,454.19274193548387,450.8151685393259,450.83387245841033,450.85288500000001,453.42274644450004,456.0072560992337,458.60649745899934,461.22055449451568,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,null,null,{"$f":"IFERROR((X78-W78)/W78,\"\")","v":5.7000000000000444E-3},{"$f":"IFERROR((Y78-X78)/X78,\"\")","v":5.7000000000000332E-3},{"$f":"IFERROR((Z78-Y78)/Y78,\"\")","v":5.7000000000000228E-3},{"$f":"IFERROR((AA78-Z78)/Z78,\"\")","v":5.700000000000093E-3},{"$f":"IFERROR((AB78-AA78)/AA78,\"\")","v":5.7000000000000618E-3},{"$f":"IFERROR((AC78-AB78)/AB78,\"\")","v":0},{"$f":"IFERROR((AD78-AC78)/AC78,\"\")","v":0},{"$f":"IFERROR((AE78-AD78)/AD78,\"\")","v":0},{"$f":"IFERROR((AF78-AE78)/AE78,\"\")","v":0},{"$f":"IFERROR((AG78-AF78)/AF78,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1523875110553989E-2,-2.6192459033347326E-5,-7.4364319028191739E-3,4.1489107709180573E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S78/R78-1)*(R80/R$13),\"-\")","v":-7.004372517105888E-6},-3.273555981754486E-9,-1.0187889720127012E-6,5.2340798628237353E-9,4.7208237024696699E-9,6.2961892281434997E-7,6.0933952508577082E-7,6.0360679462741425E-7,5.9808083101342109E-7,5.9253494313693882E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F78","v":"Water"},{"$f":"+G78","v":"Residential"},{"$f":"+H78","v":"32 mm"},{"$f":"+I78","v":"Fixed"},"cust",null,null,null,null,null,null,null,48,27,28,27,24,24,24,24,24,24,24,24,24,24,24,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.4375,3.7037037037036979E-2,-3.5714285714285698E-2,-0.11111111111111116,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S79/R79-1)*(R80/R$13),\"-\")","v":-9.7209272828513413E-5},4.6289206364584834E-6,-4.8928465834846469E-6,-1.4017279746750275E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},{"$f":"+G78","v":"Residential"},{"$f":"+H78","v":"32 mm"},{"$f":"+I78","v":"Fixed"},"$m",{"$f":"K78*K79/10^6","v":0},{"$f":"L78*L79/10^6","v":0},{"$f":"M78*M79/10^6","v":0},{"$f":"N78*N79/10^6","v":0},{"$f":"O78*O79/10^6","v":0},{"$f":"P78*P79/10^6","v":0},{"$f":"Q78*Q79/10^6","v":0},2.2511471471471468E-2,1.2263525244140627E-2,1.2717396774193548E-2,1.2172009550561799E-2,1.0820012939001849E-2,1.082046924E-2,1.0882145914668E-2,1.0944174146381609E-2,1.1006555939015982E-2,1.1069293307868376E-2,1.1132388279723227E-2,1.1132388279723227E-2,1.1132388279723227E-2,1.1132388279723227E-2,1.1132388279723227E-2,1.1132388279723227E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.45523217974968655,3.7009874486928274E-2,-4.2885130763432922E-2,-0.11107423190425847,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":-1.0114923236938546E-4},4.6255258376625835E-6,-5.8752502350683457E-6,-1.4012627231316643E-5,4.7208237024448131E-9,6.2961892281434997E-7,6.0933952508577082E-7,6.0360679462739075E-7,5.9808083101344439E-7,5.925349431369619E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D78+1","v":6},"Price","Water","Residential","40 mm","Fixed","$",null,null,null,null,null,null,null,732.00995995995982,708.94814453125002,708.91935483870975,703.69255617977535,703.6868761552679,703.71655199999998,707.72773634639998,711.76178444357447,715.81882661490283,719.89899392660777,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,null,null,{"$f":"IFERROR((X81-W81)/W81,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((Y81-X81)/X81,\"\")","v":5.7000000000000158E-3},{"$f":"IFERROR((Z81-Y81)/Y81,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((AA81-Z81)/Z81,\"\")","v":5.6999999999999924E-3},{"$f":"IFERROR((AB81-AA81)/AA81,\"\")","v":5.7000000000000557E-3},{"$f":"IFERROR((AC81-AB81)/AB81,\"\")","v":0},{"$f":"IFERROR((AD81-AC81)/AC81,\"\")","v":0},{"$f":"IFERROR((AE81-AD81)/AD81,\"\")","v":0},{"$f":"IFERROR((AF81-AE81)/AE81,\"\")","v":0},{"$f":"IFERROR((AG81-AF81)/AF81,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504783664379699E-2,-4.0609024457349818E-5,-7.3729100824502236E-3,-8.0717416399700426E-6,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S81/R81-1)*(R83/R$13),\"-\")","v":-5.6906156509615366E-6},-3.5208412394886586E-9,-7.8828854447848032E-7,-6.475702080010107E-10,3.0702196964073888E-9,4.0947693451126933E-7,3.962880907285645E-7,3.9255977061395545E-7,3.889659227182086E-7,3.8535911694328943E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F81","v":"Water"},"Residential","40 mm","Fixed","cust",null,null,null,null,null,null,null,25,12,14,11,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.52,0.16666666666666674,-0.2142857142857143,-9.0909090909090939E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S82/R82-1)*(R83/R$13),\"-\")","v":-9.3926058024187406E-5},1.4450159320237105E-5,-2.2910760056452599E-5,-7.2933477723899623E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Water"},"Residential","40 mm","Fixed","$m",{"$f":"K81*K82/10^6","v":0},{"$f":"L81*L82/10^6","v":0},{"$f":"M81*M82/10^6","v":0},{"$f":"N81*N82/10^6","v":0},{"$f":"O81*O82/10^6","v":0},{"$f":"P81*P82/10^6","v":0},{"$f":"Q81*Q82/10^6","v":0},1.8300248998998996E-2,8.507377734375E-3,9.9248709677419358E-3,7.7406181179775282E-3,7.0368687615526785E-3,7.0371655199999994E-3,7.0772773634640001E-3,7.117617844435745E-3,7.1581882661490284E-3,7.1989899392660775E-3,7.2400241819198944E-3,7.2400241819198944E-3,7.2400241819198944E-3,7.2400241819198944E-3,7.2400241819198944E-3,7.2400241819198944E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S83/R83-1,\"-\")","v":-0.53512229615890228},0.16661928947146643,-0.22007871506478227,-9.0916428856036346E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":-9.6657553536648951E-5},1.4446051672124362E-5,-2.3530129627114256E-5,-7.2939364725790528E-6,3.0702196964073888E-9,4.0947693451126933E-7,3.962880907285645E-7,3.9255977061395545E-7,3.889659227182086E-7,3.8535911694328943E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D81+1","v":7},"Price","Water","Residential","50 mm","Fixed","$",null,null,null,null,null,null,null,1143.8575075075075,1107.8164550781248,1107.7887096774193,1099.5991573033707,1099.5873382624768,1099.6337100000001,1105.9016221470001,1112.2052613932381,1118.5448313831796,1124.9205369220638,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,null,null,{"$f":"IFERROR((X84-W84)/W84,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Y84-X84)/X84,\"\")","v":5.7000000000000314E-3},{"$f":"IFERROR((Z84-Y84)/Y84,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((AA84-Z84)/Z84,\"\")","v":5.700000000000047E-3},{"$f":"IFERROR((AB84-AA84)/AA84,\"\")","v":5.6999999999999742E-3},{"$f":"IFERROR((AC84-AB84)/AB84,\"\")","v":0},{"$f":"IFERROR((AD84-AC84)/AC84,\"\")","v":0},{"$f":"IFERROR((AE84-AD84)/AD84,\"\")","v":0},{"$f":"IFERROR((AF84-AE84)/AE84,\"\")","v":0},{"$f":"IFERROR((AG84-AF84)/AF84,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1508341023976816E-2,-2.5045124197542457E-5,-7.3927025095186227E-3,-1.0748499410295764E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S84/R84-1)*(R86/R$13),\"-\")","v":-6.0474479475706362E-6},-3.9586509194476759E-9,-1.1468983440321393E-6,-1.4699665327054552E-9,4.3177972141089815E-9,5.7586705249253365E-7,5.5731894891254625E-7,5.520756335162563E-7,5.4702143285096047E-7,5.4194900889869365E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F84","v":"Water"},"Residential","50 mm","Fixed","cust",null,null,null,null,null,null,null,17,14,13,12,9,9,9,9,9,9,9,9,9,9,9,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.17647058823529416,-7.1428571428571397E-2,-7.6923076923076872E-2,-0.25,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S85/R85-1)*(R86/R$13),\"-\")","v":-3.3870291546546697E-5},-1.129005301512116E-5,-1.1933788682466324E-5,-3.4190040781353273E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Residential","50 mm","Fixed","$m",{"$f":"K84*K85/10^6","v":0},{"$f":"L84*L85/10^6","v":0},{"$f":"M84*M85/10^6","v":0},{"$f":"N84*N85/10^6","v":0},{"$f":"O84*O85/10^6","v":0},{"$f":"P84*P85/10^6","v":0},{"$f":"Q84*Q85/10^6","v":0},1.9445577627627626E-2,1.5509430371093747E-2,1.4401253225806451E-2,1.3195189887640449E-2,9.8962860443622923E-3,9.8967033900000008E-3,9.9531145993230017E-3,1.0009847352539143E-2,1.0066903482448618E-2,1.0124284832298575E-2,1.0181993255842675E-2,1.0181993255842675E-2,1.0181993255842675E-2,1.0181993255842675E-2,1.0181993255842675E-2,1.0181993255842675E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.20241863378445146,-7.1451827615326313E-2,-8.3747110008786319E-2,-0.25000806137455767,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S86/R86-1)*(R86/R$13),\"-\")","v":-3.885054279748721E-5},-1.1293728905260655E-5,-1.2992464076957522E-5,-3.4191143256252792E-5,4.3177972140862473E-9,5.7586705249253365E-7,5.5731894891254625E-7,5.520756335162778E-7,5.4702143285096047E-7,5.4194900889867258E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D84+1","v":8},"Price","Water","Residential","80 mm","Fixed","$",null,null,null,null,null,null,null,2928.5375875875875,2836.2673828125003,2836.2435483870968,2815.2668539325841,2815.2683456561922,2815.3870710000006,2831.4347773047007,2847.5739555353375,2863.8051270818892,2880.1288163062559,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,null,null,{"$f":"IFERROR((X87-W87)/W87,\"\")","v":5.7000000000000392E-3},{"$f":"IFERROR((Y87-X87)/X87,\"\")","v":5.7000000000000176E-3},{"$f":"IFERROR((Z87-Y87)/Y87,\"\")","v":5.7000000000000791E-3},{"$f":"IFERROR((AA87-Z87)/Z87,\"\")","v":5.699999999999982E-3},{"$f":"IFERROR((AB87-AA87)/AA87,\"\")","v":5.7000000000000644E-3},{"$f":"IFERROR((AC87-AB87)/AB87,\"\")","v":0},{"$f":"IFERROR((AD87-AC87)/AC87,\"\")","v":0},{"$f":"IFERROR((AE87-AD87)/AD87,\"\")","v":0},{"$f":"IFERROR((AF87-AE87)/AE87,\"\")","v":0},{"$f":"IFERROR((AG87-AF87)/AF87,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.150726327234743E-2,-8.4034479781447402E-6,-7.3959425897827114E-3,5.2986934639953631E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S87/R87-1)*(R89/R$13),\"-\")","v":-5.464349739858243E-6},-9.7161194946258357E-10,-9.0389597471059695E-7,6.1843252179775899E-11,2.4566302480248922E-9,3.2764216331684114E-7,3.1708913591916635E-7,3.1410592791662972E-7,3.1123031759538041E-7,3.0834433905261174E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Residential","80 mm","Fixed","cust",null,null,null,null,null,null,null,6,4,4,4,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.33333333333333337,0,0,-0.5,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S88/R88-1)*(R89/R$13),\"-\")","v":-5.7810476826931825E-5},0,0,-5.8357076702021901E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Residential","80 mm","Fixed","$m",{"$f":"K87*K88/10^6","v":0},{"$f":"L87*L88/10^6","v":0},{"$f":"M87*M88/10^6","v":0},{"$f":"N87*N88/10^6","v":0},{"$f":"O87*O88/10^6","v":0},{"$f":"P87*P88/10^6","v":0},{"$f":"Q87*Q88/10^6","v":0},1.7571225525525525E-2,1.1345069531250002E-2,1.1344974193548386E-2,1.1261067415730337E-2,5.6305366913123843E-3,5.630774142000001E-3,5.662869554609401E-3,5.6951479110706749E-3,5.7276102541637787E-3,5.7602576326125114E-3,5.7930911011184038E-3,5.7930911011184038E-3,5.7930911011184038E-3,5.7930911011184038E-3,5.7930911011184038E-3,5.7930911011184038E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.35433817551489821,-8.4034479782557625E-6,-7.3959425897826003E-3,-0.4999997350653268,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.6999999999998163E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S89/R89-1)*(R89/R$13),\"-\")","v":-6.1453376653503969E-5},-9.7161194947541996E-10,-9.038959747105834E-7,-5.8357045780395808E-5,2.4566302480248922E-9,3.2764216331684114E-7,3.1708913591916635E-7,3.1410592791664195E-7,3.1123031759536829E-7,3.0834433905262376E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D87+1","v":9},"Price","Water","Residential","100 mm","Fixed","$",null,null,null,null,null,null,null,4575.5185185185182,4431.3629394531245,4431.3435483870962,4398.5518258426973,4398.5331792975967,4398.7186739999997,4423.7913704417997,4449.0069812533184,4474.3663210464629,4499.8702090764282,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,null,null,{"$f":"IFERROR((X90-W90)/W90,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y90-X90)/X90,\"\")","v":5.7000000000000939E-3},{"$f":"IFERROR((Z90-Y90)/Y90,\"\")","v":5.7000000000001312E-3},{"$f":"IFERROR((AA90-Z90)/Z90,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((AB90-AA90)/AA90,\"\")","v":5.700000000000119E-3},{"$f":"IFERROR((AC90-AB90)/AB90,\"\")","v":0},{"$f":"IFERROR((AD90-AC90)/AC90,\"\")","v":0},{"$f":"IFERROR((AE90-AD90)/AD90,\"\")","v":0},{"$f":"IFERROR((AF90-AE90)/AE90,\"\")","v":0},{"$f":"IFERROR((AG90-AF90)/AF90,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1505845399150356E-2,-4.3758695221773891E-6,-7.3999504182731268E-3,-4.2392464244533912E-6,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S90/R90-1)*(R92/R$13),\"-\")","v":-1.4228437426165771E-6},-1.9761952666209665E-10,-3.5325282155373977E-7,-1.9326016308830537E-10,3.8382023766292445E-9,5.1190321821704028E-7,4.9541532596253114E-7,4.9075440637376453E-7,4.8626159579382036E-7,4.8175258605956383E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F90","v":"Water"},"Residential","100 mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S91/R91-1)*(R92/R$13),\"-\")","v":0},0,0,4.5588329561007849E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Residential","100 mm","Fixed","$m",{"$f":"K90*K91/10^6","v":0},{"$f":"L90*L91/10^6","v":0},{"$f":"M90*M91/10^6","v":0},{"$f":"N90*N91/10^6","v":0},{"$f":"O90*O91/10^6","v":0},{"$f":"P90*P91/10^6","v":0},{"$f":"Q90*Q91/10^6","v":0},4.5755185185185178E-3,4.4313629394531241E-3,4.4313435483870961E-3,4.3985518258426977E-3,8.7970663585951927E-3,8.7974373480000003E-3,8.8475827408835989E-3,8.8980139625066366E-3,8.9487326420929249E-3,8.999740418152857E-3,9.0510389385363293E-3,9.0510389385363293E-3,9.0510389385363293E-3,9.0510389385363293E-3,9.0510389385363293E-3,9.0510389385363293E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1505845399150356E-2,-4.3758695220663668E-6,-7.3999504182730158E-3,0.99999152150715065,4.217194570155236E-5,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S92/R92-1)*(R92/R$13),\"-\")","v":-1.4228437426165771E-6},-1.9761952665708274E-10,-3.5325282155373448E-7,4.5587943040681653E-5,3.8382023766494533E-9,5.1190321821702027E-7,4.9541532596253114E-7,4.9075440637376453E-7,4.8626159579383931E-7,4.8175258605956383E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834921047E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D90+1","v":10},"Price","Water","Residential","150 mm","Fixed","$",null,null,null,null,null,null,null,10295.137887887886,9970.79052734375,9970.7903225806458,9896.9821629213493,9896.9907116451013,9897.4080870000016,9953.8233130959015,10010.560105980549,10067.620298584638,10125.005734286571,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,null,null,{"$f":"IFERROR((X93-W93)/W93,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y93-X93)/X93,\"\")","v":5.7000000000000366E-3},{"$f":"IFERROR((Z93-Y93)/Y93,\"\")","v":5.6999999999999898E-3},{"$f":"IFERROR((AA93-Z93)/Z93,\"\")","v":5.7000000000001164E-3},{"$f":"IFERROR((AB93-AA93)/AA93,\"\")","v":5.6999999999999508E-3},{"$f":"IFERROR((AC93-AB93)/AB93,\"\")","v":0},{"$f":"IFERROR((AD93-AC93)/AC93,\"\")","v":0},{"$f":"IFERROR((AE93-AD93)/AD93,\"\")","v":0},{"$f":"IFERROR((AF93-AE93)/AE93,\"\")","v":0},{"$f":"IFERROR((AG93-AF93)/AF93,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504906886747674E-2,-2.0536295886053324E-8,-7.4024382492674512E-3,8.6377075469989961E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S93/R93-1)*(R95/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F93","v":"Water"},"Residential","150 mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S94/R94-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-",{"$f":"IFERROR((AB94/$W94)^(1/CT$61)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Residential","150 mm","Fixed","$m",{"$f":"K93*K94/10^6","v":0},{"$f":"L93*L94/10^6","v":0},{"$f":"M93*M94/10^6","v":0},{"$f":"N93*N94/10^6","v":0},{"$f":"O93*O94/10^6","v":0},{"$f":"P93*P94/10^6","v":0},{"$f":"Q93*Q94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S95/R95-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IFERROR((Y95/$W95)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":11},"Price","Water","Non Residential","Volumetric","Variable","$",null,null,null,null,null,null,null,2.1159809809809809,2.0492138671875,2.0491774193548387,2.0339035580524345,2.0339353049907576,2.03402108,2.0456150001560003,2.0572750056568894,2.0690014731891337,2.0807947815863117,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,null,null,{"$f":"IFERROR((X96-W96)/W96,\"\")","v":5.7000000000001216E-3},{"$f":"IFERROR((Y96-X96)/X96,\"\")","v":5.6999999999999412E-3},{"$f":"IFERROR((Z96-Y96)/Y96,\"\")","v":5.7000000000000531E-3},{"$f":"IFERROR((AA96-Z96)/Z96,\"\")","v":5.6999999999999499E-3},{"$f":"IFERROR((AB96-AA96)/AA96,\"\")","v":5.7000000000000488E-3},{"$f":"IFERROR((AC96-AB96)/AB96,\"\")","v":0},{"$f":"IFERROR((AD96-AC96)/AC96,\"\")","v":0},{"$f":"IFERROR((AE96-AD96)/AD96,\"\")","v":0},{"$f":"IFERROR((AF96-AE96)/AE96,\"\")","v":0},{"$f":"IFERROR((AG96-AF96)/AF96,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.1553740035284883E-2,-1.7786251227835947E-5,-7.4536548949544201E-3,1.5608871029026972E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S96/R96-1)*(R98/R$13),\"-\")","v":-1.2681735573076768E-3},-7.2030947594508725E-7,-3.1628153665626838E-4,6.5499824379333324E-7,1.8466211137887017E-6,2.3732979477963912E-4,2.3034013371530231E-4,2.288214068991102E-4,2.2736897033639371E-4,2.2589706694312451E-4,0,0,0,0,0,null,"Price","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F96","v":"Water"},"Non Residential","Volumetric","Variable","kL",null,null,null,null,null,null,null,1924377.7958000002,1939185.0309999997,1922222.2009000001,1990647.3108000001,2080897.3636,2005234.3565271618,2010948.3221401372,2016662.2877531126,2022376.2533660878,2028090.2189790634,2033804.1845920389,2039518.1502050143,2045232.1158179897,2050946.0814309651,2056660.0470439405,2062374.0126569159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",7.6945572913575955E-3,-8.7474015263269145E-3,3.5596878377516905E-2,4.5337038012891462E-2,-3.6360758774733326E-2,2.8495250913571635E-3,2.8414283699216281E-3,2.8333775306232933E-3,2.8253721845601376E-3,2.8174119472119674E-3,2.8094964383809096E-3,2.8016252821290166E-3,2.7937981067200912E-3,2.7860145445601781E-3,2.7782742321407206E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S97/R97-1)*(R98/R$13),\"-\")","v":3.0925126724048525E-4},-3.5425318852175117E-4,1.5104851984800924E-3,1.9024873882301961E-3,-1.5921614179714918E-3,1.1864512371074096E-4,1.1482368257371875E-4,1.1374340926904286E-4,1.1270209902114411E-4,1.1165703425363094E-4,1.1060783005050772E-4,1.0939628815891465E-4,1.0821099992498036E-4,1.0705112113524505E-4,1.0591584338781414E-4,null,"Qty","Water","Variable",2.8454767224679323E-3,2.8414436423003231E-3,2.8374257537187031E-3,2.8334229604634054E-3,2.8294351671394047E-3,2.8254622792058814E-3,2.8215042029677839E-3,2.817560845564504E-3,2.8136321149609955E-3,null,"Qty","Water","Variable",2.8374029421933677E-3,2.8333926736123782E-3,2.8293974681374845E-3,2.825417230591043E-3,2.8214518666480615E-3,2.8175012828262069E-3,2.8135653864762578E-3,{"$f":"IFERROR((AG97/$X97)^(1/DK$61)-1,\"-\")","v":2.8096440857723337E-3}]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Water"},"Non Residential","Volumetric","Variable","$m",{"$f":"K96*K97/10^6","v":0},{"$f":"L96*L97/10^6","v":0},{"$f":"M96*M97/10^6","v":0},{"$f":"N96*N97/10^6","v":0},{"$f":"O96*O97/10^6","v":0},{"$f":"P96*P97/10^6","v":0},{"$f":"Q96*Q97/10^6","v":0},4.0719468161349024,3.9738048565676216,3.9389743290668404,4.0487846482636307,4.2324106138882289,4.0786889515164821,4.1136260523084056,4.1488289194453198,4.1842994475571569,4.2200395442378751,4.256051130131703,4.2680084906233757,4.2799658511150467,4.2919232116067185,4.3038805720983913,4.3158379325900631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-2.4101974804385362E-2,-8.7650321940735409E-3,2.7877896635798871E-2,4.5353354543899549E-2,-3.6320120232976594E-2,8.5657673843781978E-3,8.5576245116301131E-3,8.5495277825482496E-3,8.5414768060119162E-3,8.5334711953111153E-3,2.8094964383811316E-3,2.8016252821287946E-3,2.7937981067200912E-3,2.7860145445604001E-3,2.7782742321407206E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S98/R98-1)*(R98/R$13),\"-\")","v":-9.6868032415927904E-4},-3.5496719716148406E-4,1.1829450264304194E-3,1.9031720821542615E-3,-1.5903819414025745E-3,3.5665119569554211E-4,3.4581831127968694E-4,3.4321315360100126E-4,3.4071347132194824E-4,3.381905462920012E-4,1.1060783005051646E-4,1.0939628815890599E-4,1.0821099992498036E-4,1.0705112113525359E-4,1.0591584338781414E-4,null,"Rev","Water","Variable",8.5616959397862846E-3,8.5576398710613955E-3,8.5535990805150064E-3,8.5495734713381122E-3,7.5906173503457186E-3,6.9050779404380425E-3,6.3902475884842769E-3,5.9891383765664497E-3,5.6675898555680337E-3,null,"Rev","Water","Variable",{"$f":"IFERROR((Z98/$X98)^(1/DD$61)-1,\"-\")","v":8.5535761389639031E-3},8.5495430118518456E-3,8.5455250337058697E-3,7.3957005136946474E-3,6.6285623390578419E-3,6.0798423592658413E-3,5.6675229371774272E-3,5.3460846484687519E-3]
[null,null,null,{"$f":"D96+1","v":12},"Price","Water","Non Residential","Non Connected","Fixed","$",null,null,null,null,null,null,null,91.408608608608588,88.529492187500011,88.504838709677415,87.872331460674161,87.868946395563768,87.872652000000016,88.373526116400015,88.877255215263503,89.383855569990502,89.893343546739445,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,null,null,{"$f":"IFERROR((X99-W99)/W99,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((Y99-X99)/X99,\"\")","v":5.7000000000000887E-3},{"$f":"IFERROR((Z99-Y99)/Y99,\"\")","v":5.699999999999962E-3},{"$f":"IFERROR((AA99-Z99)/Z99,\"\")","v":5.699999999999969E-3},{"$f":"IFERROR((AB99-AA99)/AA99,\"\")","v":5.7000000000000609E-3},{"$f":"IFERROR((AC99-AB99)/AB99,\"\")","v":0},{"$f":"IFERROR((AD99-AC99)/AC99,\"\")","v":0},{"$f":"IFERROR((AE99-AD99)/AD99,\"\")","v":0},{"$f":"IFERROR((AF99-AE99)/AE99,\"\")","v":0},{"$f":"IFERROR((AG99-AF99)/AF99,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1497213062681162E-2,-2.7847756960341918E-4,-7.1465838277844362E-3,-3.8522536663365692E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S99/R99-1)*(R101/R$13),\"-\")","v":-3.0406662769071808E-6},-2.8391269103620663E-8,-7.4269998279768294E-7,-3.929425100392636E-9,4.4855043558328016E-9,5.9823424868017909E-7,5.7896572001268806E-7,5.7351874951295916E-7,5.6826823913110081E-7,5.6299879765335434E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F99","v":"Water"},"Non Residential","Non Connected","Fixed","cust",null,null,null,null,null,null,null,107,113,109,112,117,117,117,117,117,117,117,117,117,117,117,117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S100/R100-1,\"-\")","v":5.6074766355140193E-2},-3.539823008849563E-2,2.7522935779816571E-2,4.4642857142857206E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":5.4133250044126346E-6},-3.6089106841372753E-6,2.8602874356192431E-6,4.553717865033745E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Water"},"Non Residential","Non Connected","Fixed","$m",{"$f":"K99*K100/10^6","v":0},{"$f":"L99*L100/10^6","v":0},{"$f":"M99*M100/10^6","v":0},{"$f":"N99*N100/10^6","v":0},{"$f":"O99*O100/10^6","v":0},{"$f":"P99*P100/10^6","v":0},{"$f":"Q99*Q100/10^6","v":0},9.7807211211211192E-3,1.0003832617187501E-2,9.647027419354838E-3,9.8417011235955067E-3,1.0280666728280961E-2,1.0281100284000002E-2,1.0339702555618802E-2,1.0398638860185831E-2,1.0457911101688889E-2,1.0517521194968514E-2,1.0577471065779836E-2,1.0577471065779836E-2,1.0577471065779836E-2,1.0577471065779836E-2,1.0577471065779836E-2,1.0577471065779836E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",2.281135442913107E-2,-3.5666850045015686E-2,2.0179656984294914E-2,4.4602614850092648E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.6999999999998163E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S101/R101-1)*(R101/R$13),\"-\")","v":2.2021540764639247E-6},-3.6362969525646561E-6,2.097146168891345E-6,4.549613019169927E-6,4.4855043558328016E-9,5.9823424868017909E-7,5.7896572001268806E-7,5.7351874951293682E-7,5.6826823913107868E-7,5.6299879765337636E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D99+1","v":13},"Price","Water","Non Residential","20 mm","Fixed","$",null,null,null,null,null,null,null,182.97207207207202,177.21005859375001,177.19838709677418,175.86882022471909,175.89108133086873,175.89849900000002,176.90112044430003,177.90945683083254,178.9235407347683,179.94340491695647,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,null,null,{"$f":"IFERROR((X102-W102)/W102,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((Y102-X102)/X102,\"\")","v":5.6999999999999733E-3},{"$f":"IFERROR((Z102-Y102)/Y102,\"\")","v":5.7000000000000583E-3},{"$f":"IFERROR((AA102-Z102)/Z102,\"\")","v":5.6999999999999603E-3},{"$f":"IFERROR((AB102-AA102)/AA102,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AC102-AB102)/AB102,\"\")","v":0},{"$f":"IFERROR((AD102-AC102)/AC102,\"\")","v":0},{"$f":"IFERROR((AE102-AD102)/AD102,\"\")","v":0},{"$f":"IFERROR((AF102-AE102)/AE102,\"\")","v":0},{"$f":"IFERROR((AG102-AF102)/AF102,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S102/R102-1)*(R104/R$13),\"-\")","v":-2.5114763209926894E-4},-5.4787144422757281E-7,-6.5613300757407433E-5,1.0613253509638366E-6,3.5362771214193994E-7,4.7235173628307848E-5,4.5852452458863108E-5,4.555843974611972E-5,4.5277470865328397E-5,4.4992473836315425E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F102","v":"Water"},"Non Residential","20 mm","Fixed","cust",null,null,null,null,null,null,null,4416,4606,4581,4600,4608,4615,4629,4643,4657,4671,4685,4699,4713,4727,4741,4748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",4.3025362318840576E-2,-5.4277029960920764E-3,4.1475660336172115E-3,1.7391304347826875E-3,1.5190972222223209E-3,3.0335861321777458E-3,3.0244113199395795E-3,3.0152918371741944E-3,3.0062271848829702E-3,2.9972168700491686E-3,2.9882604055495587E-3,2.9793573100660442E-3,2.9705071079990653E-3,2.9617093293843322E-3,1.4764817549040021E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S103/R103-1)*(R104/R$13),\"-\")","v":3.4313432200647019E-4},-4.5149874493313074E-5,3.6268932579164187E-5,1.4582191691010852E-5,1.2738204659024807E-5,2.5138941696463455E-5,2.4329241449750185E-5,2.410034938260811E-5,2.387971294352561E-5,2.3658280983763074E-5,2.3435971945977537E-5,2.3179266233826796E-5,2.2928123238020288E-5,2.2682364083677331E-5,1.1220908741894212E-5,null,"Qty","Water","Fixed",3.0289987155682763E-3,3.0244297352910454E-3,3.019879066719966E-3,3.0153465864228846E-3,3.0108321721475928E-3,3.0063357028067283E-3,3.0018570584628979E-3,2.9973961203155763E-3,2.8452008019488328E-3,null,"Qty","Water","Fixed",3.0198515681925109E-3,3.0153100865264459E-3,3.0107867518087694E-3,3.0062814420832584E-3,3.0017940365560936E-3,2.9973244155809819E-3,2.9928724606447243E-3,2.8242712827672989E-3]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Water"},"Non Residential","20 mm","Fixed","$m",{"$f":"K102*K103/10^6","v":0},{"$f":"L102*L103/10^6","v":0},{"$f":"M102*M103/10^6","v":0},{"$f":"N102*N103/10^6","v":0},{"$f":"O102*O103/10^6","v":0},{"$f":"P102*P103/10^6","v":0},{"$f":"Q102*Q103/10^6","v":0},0.80800467027027012,0.8162295298828125,0.81174581129032253,0.80899657303370776,0.81050610277264312,0.81177157288500001,0.81887528653666486,0.82603360806555548,0.83324692920181598,0.84051564436710369,0.84784015069254592,0.85037371784509574,0.85290728499764557,0.85544085215019527,0.85797441930274498,0.85924120287901995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",1.0179222862401582E-2,-5.4932080111506076E-3,-3.3868216113670524E-3,1.8659284714577229E-3,1.5613332312094386E-3,8.7508775731313104E-3,8.7416504644630688E-3,8.7324790006462205E-3,8.7233626798368658E-3,8.7143010062085136E-3,2.9882604055497808E-3,2.9793573100660442E-3,2.9705071079990653E-3,2.9617093293843322E-3,1.4764817549042242E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S104/R104-1)*(R104/R$13),\"-\")","v":8.1180972040610376E-5},-4.5694772254060985E-5,-2.9616503675819401E-5,1.5645362825193338E-5,1.3092369566041916E-5,7.2517407292442079E-5,7.0320370584875223E-5,6.9796161120209453E-5,6.9293298172632285E-5,6.8785607021686158E-5,2.3435971945979278E-5,2.3179266233826796E-5,2.2928123238020288E-5,2.2682364083677331E-5,1.1220908741895899E-5,null,"Rev","Water","Fixed",8.7462640082469623E-3,8.741668984782347E-3,8.7370923774001685E-3,8.7325340619655023E-3,7.7728755827553009E-3,7.0866871790726815E-3,6.5712422661354797E-3,6.1695424103209717E-3,5.6992483854698683E-3,null,"Rev","Water","Fixed",8.7370647221314268E-3,8.7324973540197082E-3,8.7279482362938587E-3,7.5773889969574793E-3,6.8095891598203284E-3,6.2602504881859034E-3,5.8473403103644905E-3,5.3607488425309047E-3]
[null,null,null,{"$f":"D102+1","v":14},"Price","Water","Non Residential","25 mm","Fixed","$",null,null,null,null,null,null,null,182.97207207207202,177.21005859375001,177.19838709677418,175.86882022471909,175.89108133086873,175.89849900000002,176.90112044430003,177.90945683083254,178.9235407347683,179.94340491695647,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,null,null,{"$f":"IFERROR((X105-W105)/W105,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((Y105-X105)/X105,\"\")","v":5.6999999999999733E-3},{"$f":"IFERROR((Z105-Y105)/Y105,\"\")","v":5.7000000000000583E-3},{"$f":"IFERROR((AA105-Z105)/Z105,\"\")","v":5.6999999999999603E-3},{"$f":"IFERROR((AB105-AA105)/AA105,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AC105-AB105)/AB105,\"\")","v":0},{"$f":"IFERROR((AD105-AC105)/AC105,\"\")","v":0},{"$f":"IFERROR((AE105-AD105)/AD105,\"\")","v":0},{"$f":"IFERROR((AF105-AE105)/AE105,\"\")","v":0},{"$f":"IFERROR((AG105-AF105)/AF105,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S105/R105-1)*(R107/R$13),\"-\")","v":-3.3668341984322273E-5},-7.4579981661026531E-8,-8.9518255781226019E-6,1.4535542850156893E-7,4.865450726952906E-8,6.4890791073341663E-6,6.280072339364701E-6,6.2209887570622239E-6,6.1640361882366756E-6,6.1068782727946853E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Water"},"Non Residential","25 mm","Fixed","cust",null,null,null,null,null,null,null,592,627,625,630,634,634,634,634,634,634,634,634,634,634,634,634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",5.9121621621621712E-2,-3.1897926634768536E-3,8.0000000000000071E-3,6.3492063492063266E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S106/R106-1)*(R107/R$13),\"-\")","v":6.3208954053823541E-5},-3.6119899594650088E-6,9.5444559418850961E-6,7.2910958455050693E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Water"},"Non Residential","25 mm","Fixed","$m",{"$f":"K105*K106/10^6","v":0},{"$f":"L105*L106/10^6","v":0},{"$f":"M105*M106/10^6","v":0},{"$f":"N105*N106/10^6","v":0},{"$f":"O105*O106/10^6","v":0},{"$f":"P105*P106/10^6","v":0},{"$f":"Q105*Q106/10^6","v":0},0.10831946666666664,0.11111070673828126,0.11074899193548386,0.11079735674157302,0.11151494556377077,0.11151964836600001,0.11215531036168622,0.11279459563074784,0.1134375248258431,0.1140841187173504,0.11473439819403931,0.11473439819403931,0.11473439819403931,0.11473439819403931,0.11473439819403931,0.11473439819403931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",2.5768591348442893E-2,-3.255445072898433E-3,4.3670651302485375E-4,6.4765879196149179E-3,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S107/R107-1)*(R107/R$13),\"-\")","v":2.7550085094076678E-5},-3.6863320464478519E-6,5.2101575913749786E-7,7.4373741656160677E-6,4.865450726952906E-8,6.4890791073341663E-6,6.280072339364701E-6,6.2209887570622239E-6,6.1640361882366756E-6,6.1068782727946853E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D105+1","v":15},"Price","Water","Non Residential","32 mm","Fixed","$",null,null,null,null,null,null,null,468.98898898898892,454.20463867187505,454.19274193548387,450.8151685393259,450.83387245841033,450.85288500000001,453.42274644450004,456.0072560992337,458.60649745899934,461.22055449451568,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,null,null,{"$f":"IFERROR((X108-W108)/W108,\"\")","v":5.7000000000000444E-3},{"$f":"IFERROR((Y108-X108)/X108,\"\")","v":5.7000000000000332E-3},{"$f":"IFERROR((Z108-Y108)/Y108,\"\")","v":5.7000000000000228E-3},{"$f":"IFERROR((AA108-Z108)/Z108,\"\")","v":5.700000000000093E-3},{"$f":"IFERROR((AB108-AA108)/AA108,\"\")","v":5.7000000000000618E-3},{"$f":"IFERROR((AC108-AB108)/AB108,\"\")","v":0},{"$f":"IFERROR((AD108-AC108)/AC108,\"\")","v":0},{"$f":"IFERROR((AE108-AD108)/AD108,\"\")","v":0},{"$f":"IFERROR((AF108-AE108)/AE108,\"\")","v":0},{"$f":"IFERROR((AG108-AF108)/AF108,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1523875110553989E-2,-2.6192459033347326E-5,-7.4364319028191739E-3,4.1489107709180573E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S108/R108-1)*(R110/R$13),\"-\")","v":-2.9914507625139733E-5},-2.8007090066121711E-8,-8.5141649803918596E-6,4.6331299526476775E-8,4.8781844925519916E-8,6.5060622024149497E-6,6.2965084258862982E-6,6.2372702111499469E-6,6.1801685871386849E-6,6.1228610790817016E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F108","v":"Water"},"Non Residential","32 mm","Fixed","cust",null,null,null,null,null,null,null,205,231,234,239,248,248,248,248,248,248,248,248,248,248,248,248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0.12682926829268282,1.298701298701288E-2,2.1367521367521292E-2,3.7656903765690419E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S109/R109-1)*(R110/R$13),\"-\")","v":1.2035433778768317E-4},1.3886761909375355E-5,2.4464232917423157E-5,4.2051839240250856E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Water"},"Non Residential","32 mm","Fixed","$m",{"$f":"K108*K109/10^6","v":0},{"$f":"L108*L109/10^6","v":0},{"$f":"M108*M109/10^6","v":0},{"$f":"N108*N109/10^6","v":0},{"$f":"O108*O109/10^6","v":0},{"$f":"P108*P109/10^6","v":0},{"$f":"Q108*Q109/10^6","v":0},9.6142742742742732E-2,0.10492127153320313,0.10628110161290322,0.10774482528089889,0.11180680036968577,0.11181151548,0.11244884111823601,0.11308979951260996,0.11373441136983184,0.11438269751463989,0.11503467889047334,0.11503467889047334,0.11503467889047334,0.11503467889047334,0.11503467889047334,0.11503467889047334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",9.1307243168107455E-2,1.2960480366174032E-2,1.377219134712071E-2,3.7699955224735904E-2,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S110/R110-1)*(R110/R$13),\"-\")","v":8.664579504911119E-5},1.3858391090866952E-5,1.57681413348864E-5,4.2099915233064911E-5,4.8781844925263067E-8,6.5060622024149497E-6,6.2965084258862982E-6,6.2372702111499469E-6,6.1801685871386849E-6,6.1228610790817016E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D108+1","v":16},"Price","Water","Non Residential","40 mm","Fixed","$",null,null,null,null,null,null,null,732.00995995995982,708.94814453125002,708.91935483870975,703.69255617977535,703.6868761552679,703.71655199999998,707.72773634639998,711.76178444357447,715.81882661490283,719.89899392660777,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,null,null,{"$f":"IFERROR((X111-W111)/W111,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((Y111-X111)/X111,\"\")","v":5.7000000000000158E-3},{"$f":"IFERROR((Z111-Y111)/Y111,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((AA111-Z111)/Z111,\"\")","v":5.6999999999999924E-3},{"$f":"IFERROR((AB111-AA111)/AA111,\"\")","v":5.7000000000000557E-3},{"$f":"IFERROR((AC111-AB111)/AB111,\"\")","v":0},{"$f":"IFERROR((AD111-AC111)/AC111,\"\")","v":0},{"$f":"IFERROR((AE111-AD111)/AD111,\"\")","v":0},{"$f":"IFERROR((AF111-AE111)/AE111,\"\")","v":0},{"$f":"IFERROR((AG111-AF111)/AF111,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504783664379699E-2,-4.0609024457349818E-5,-7.3729100824502236E-3,-8.0717416399700426E-6,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S111/R111-1)*(R113/R$13),\"-\")","v":-4.4842051329576903E-5},-6.1321318254427468E-8,-1.165540919336039E-5,-1.2362703970928385E-8,6.6009723472758861E-8,8.8037540919922905E-6,8.5201939506641344E-6,8.4400350682000415E-6,8.3627673384414843E-6,8.2852210142807221E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F111","v":"Water"},"Non Residential","40 mm","Fixed","cust",null,null,null,null,null,null,null,197,209,207,210,215,215,215,215,215,215,215,215,215,215,215,215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",6.0913705583756306E-2,-9.5693779904306719E-3,1.449275362318847E-2,2.3809523809523725E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S112/R112-1)*(R113/R$13),\"-\")","v":8.6700976637711384E-5},-1.4450159320237174E-5,2.2910760056452701E-5,3.6466738861949663E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Water"},"Non Residential","40 mm","Fixed","$m",{"$f":"K111*K112/10^6","v":0},{"$f":"L111*L112/10^6","v":0},{"$f":"M111*M112/10^6","v":0},{"$f":"N111*N112/10^6","v":0},{"$f":"O111*O112/10^6","v":0},{"$f":"P111*P112/10^6","v":0},{"$f":"Q111*Q112/10^6","v":0},0.14420596211211209,0.14817016220703125,0.14674630645161291,0.14777543679775282,0.15129267837338259,0.15129905867999999,0.152161463314476,0.15302878365536851,0.15390104772220412,0.15477828369422067,0.15566051991127774,0.15566051991127774,0.15566051991127774,0.15566051991127774,0.15566051991127774,0.15566051991127774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",2.7489848802764616E-2,-9.6095984117831046E-3,7.0129897714275025E-3,2.3801259883559078E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S113/R113-1)*(R113/R$13),\"-\")","v":3.9127429795672901E-5},-1.451089383161826E-5,1.1086431889275699E-5,3.645408180788432E-5,6.6009723472758861E-8,8.8037540919922905E-6,8.5201939506641344E-6,8.4400350682000415E-6,8.3627673384414843E-6,8.2852210142807221E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D111+1","v":17},"Price","Water","Non Residential","50 mm","Fixed","$",null,null,null,null,null,null,null,1143.8575075075075,1107.8164550781248,1107.7887096774193,1099.5991573033707,1099.5873382624768,1099.6337100000001,1105.9016221470001,1112.2052613932381,1118.5448313831796,1124.9205369220638,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,null,null,{"$f":"IFERROR((X114-W114)/W114,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Y114-X114)/X114,\"\")","v":5.7000000000000314E-3},{"$f":"IFERROR((Z114-Y114)/Y114,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((AA114-Z114)/Z114,\"\")","v":5.700000000000047E-3},{"$f":"IFERROR((AB114-AA114)/AA114,\"\")","v":5.6999999999999742E-3},{"$f":"IFERROR((AC114-AB114)/AB114,\"\")","v":0},{"$f":"IFERROR((AD114-AC114)/AC114,\"\")","v":0},{"$f":"IFERROR((AE114-AD114)/AD114,\"\")","v":0},{"$f":"IFERROR((AF114-AE114)/AE114,\"\")","v":0},{"$f":"IFERROR((AG114-AF114)/AF114,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1508341023976816E-2,-2.5045124197542457E-5,-7.3927025095186227E-3,-1.0748499410295764E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S114/R114-1)*(R116/R$13),\"-\")","v":-6.6521927423277005E-5},-5.344178741254361E-8,-1.6938806311859287E-5,-2.3886956156463645E-8,9.4991538710397572E-8,1.2669075154835739E-5,1.2261016876076017E-5,1.2145663937357641E-5,1.203447152272113E-5,1.1922878195771261E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F114","v":"Water"},"Non Residential","50 mm","Fixed","cust",null,null,null,null,null,null,null,187,189,192,195,198,198,198,198,198,198,198,198,198,198,198,198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1.0695187165775444E-2,1.5873015873015817E-2,1.5625E-2,1.538461538461533E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S115/R115-1)*(R116/R$13),\"-\")","v":2.2580194364364553E-5},3.3870159045363372E-5,3.5801366047398994E-5,3.4190040781353151E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Water"},"Non Residential","50 mm","Fixed","$m",{"$f":"K114*K115/10^6","v":0},{"$f":"L114*L115/10^6","v":0},{"$f":"M114*M115/10^6","v":0},{"$f":"N114*N115/10^6","v":0},{"$f":"O114*O115/10^6","v":0},{"$f":"P114*P115/10^6","v":0},{"$f":"Q114*Q115/10^6","v":0},0.21390135390390391,0.20937731000976559,0.2126954322580645,0.21442183567415729,0.2177182929759704,0.21772747458,0.21896852118510601,0.22021664175586114,0.22147187661386958,0.22273426631056864,0.22400385162853886,0.22400385162853886,0.22400385162853886,0.22400385162853886,0.22400385162853886,0.22400385162853886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-2.1150141462735972E-2,1.5847573207164345E-2,8.1167865137701245E-3,1.5373701523675676E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S116/R116-1)*(R116/R$13),\"-\")","v":-4.4653197523332713E-5},3.3815868975610944E-5,1.8597890886916852E-5,3.4165786333563579E-5,9.4991538710397572E-8,1.2669075154835739E-5,1.2261016876076017E-5,1.2145663937357641E-5,1.203447152272113E-5,1.1922878195770795E-5,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D114+1","v":18},"Price","Water","Non Residential","80 mm","Fixed","$",null,null,null,null,null,null,null,2928.5375875875875,2836.2673828125003,2836.2435483870968,2815.2668539325841,2815.2683456561922,2815.3870710000006,2831.4347773047007,2847.5739555353375,2863.8051270818892,2880.1288163062559,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,null,null,{"$f":"IFERROR((X117-W117)/W117,\"\")","v":5.7000000000000392E-3},{"$f":"IFERROR((Y117-X117)/X117,\"\")","v":5.7000000000000176E-3},{"$f":"IFERROR((Z117-Y117)/Y117,\"\")","v":5.7000000000000791E-3},{"$f":"IFERROR((AA117-Z117)/Z117,\"\")","v":5.699999999999982E-3},{"$f":"IFERROR((AB117-AA117)/AA117,\"\")","v":5.7000000000000644E-3},{"$f":"IFERROR((AC117-AB117)/AB117,\"\")","v":0},{"$f":"IFERROR((AD117-AC117)/AC117,\"\")","v":0},{"$f":"IFERROR((AE117-AD117)/AD117,\"\")","v":0},{"$f":"IFERROR((AF117-AE117)/AE117,\"\")","v":0},{"$f":"IFERROR((AG117-AF117)/AF117,\"\")","v":0},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S117/R117-1,\"-\")","v":-3.150726327234743E-2},-8.4034479781447402E-6,-7.3959425897827114E-3,5.2986934639953631E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S117/R117-1)*(R119/R$13),\"-\")","v":-5.6464947311868502E-5},-1.5059985216670044E-8,-1.4010387608014256E-5,9.7403122183147037E-10,8.2297113308833889E-8,1.097601247111418E-5,1.0622486053292074E-5,1.0522548585207095E-5,1.0426215639445243E-5,1.0329535358262493E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F117","v":"Water"},"Non Residential","80 mm","Fixed","cust",null,null,null,null,null,null,null,62,62,62,63,67,67,67,67,67,67,67,67,67,67,67,67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,1.6129032258064502E-2,6.3492063492063489E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S118/R118-1)*(R119/R$13),\"-\")","v":0},0,3.0553778769162686E-5,1.1671415340404379E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Water"},"Non Residential","80 mm","Fixed","$m",{"$f":"K117*K118/10^6","v":0},{"$f":"L117*L118/10^6","v":0},{"$f":"M117*M118/10^6","v":0},{"$f":"N117*N118/10^6","v":0},{"$f":"O117*O118/10^6","v":0},{"$f":"P117*P118/10^6","v":0},{"$f":"Q117*Q118/10^6","v":0},0.18156933043043041,0.17584857773437501,0.17584710000000001,0.17736181179775279,0.18862297915896489,0.18863093375700005,0.18970613007941495,0.19078745502086761,0.19187494351448658,0.19296863069251913,0.19406855188746652,0.19406855188746652,0.19406855188746652,0.19406855188746652,0.19406855188746652,0.19406855188746652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1507263272347319E-2,-8.4034479780337179E-6,8.613800271672245E-3,6.3492627003908231E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.6999999999998163E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S119/R119-1)*(R119/R$13),\"-\")","v":-5.6464947311868306E-5},-1.5059985216471081E-8,1.63174171674705E-5,1.1671518927851809E-4,8.2297113308833889E-8,1.097601247111418E-5,1.0622486053292074E-5,1.0522548585207505E-5,1.0426215639444836E-5,1.0329535358262894E-5,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D117+1","v":19},"Price","Water","Non Residential","100 mm","Fixed","$",null,null,null,null,null,null,null,4575.5185185185182,4431.3629394531245,4431.3435483870962,4398.5518258426973,4398.5331792975967,4398.7186739999997,4423.7913704417997,4449.0069812533184,4474.3663210464629,4499.8702090764282,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,null,null,{"$f":"IFERROR((X120-W120)/W120,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y120-X120)/X120,\"\")","v":5.7000000000000939E-3},{"$f":"IFERROR((Z120-Y120)/Y120,\"\")","v":5.7000000000001312E-3},{"$f":"IFERROR((AA120-Z120)/Z120,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((AB120-AA120)/AA120,\"\")","v":5.700000000000119E-3},{"$f":"IFERROR((AC120-AB120)/AB120,\"\")","v":0},{"$f":"IFERROR((AD120-AC120)/AC120,\"\")","v":0},{"$f":"IFERROR((AE120-AD120)/AD120,\"\")","v":0},{"$f":"IFERROR((AF120-AE120)/AE120,\"\")","v":0},{"$f":"IFERROR((AG120-AF120)/AF120,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1505845399150356E-2,-4.3758695221773891E-6,-7.3999504182731268E-3,-4.2392464244533912E-6,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S120/R120-1)*(R122/R$13),\"-\")","v":-6.5450812160362568E-5},-9.0904982264564445E-9,-1.5896376969918288E-5,-8.6967073389737406E-9,8.2521351097528741E-8,1.1005919191666366E-5,1.065142950819442E-5,1.0551219737035936E-5,1.0454624309567141E-5,1.0357680600280621E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F120","v":"Water"},"Non Residential","100 mm","Fixed","cust",null,null,null,null,null,null,null,46,46,45,45,43,43,43,43,43,43,43,43,43,43,43,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,-2.1739130434782594E-2,0,-4.4444444444444398E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S121/R121-1)*(R122/R$13),\"-\")","v":0},-4.5161201827554259E-5,0,-9.1176659122015603E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Water"},"Non Residential","100 mm","Fixed","$m",{"$f":"K120*K121/10^6","v":0},{"$f":"L120*L121/10^6","v":0},{"$f":"M120*M121/10^6","v":0},{"$f":"N120*N121/10^6","v":0},{"$f":"O120*O121/10^6","v":0},{"$f":"P120*P121/10^6","v":0},{"$f":"Q120*Q121/10^6","v":0},0.21047385185185186,0.20384269521484372,0.19941045967741933,0.19793483216292138,0.18913692670979665,0.18914490298200001,0.19022302892899737,0.19130730019389267,0.19239775180499791,0.19349441899028641,0.19459733717853106,0.19459733717853106,0.19459733717853106,0.19459733717853106,0.19459733717853106,0.19459733717853106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1505845399150467E-2,-2.1743411176706418E-2,-7.3999504182731268E-3,-4.4448495279916789E-2,4.217194570155236E-5,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S122/R122-1)*(R122/R$13),\"-\")","v":-6.5450812160362798E-5},-4.5170094706253957E-5,-1.5896376969918288E-5,-9.1184969309028672E-5,8.2521351097963242E-8,1.1005919191665937E-5,1.065142950819442E-5,1.0551219737036348E-5,1.0454624309567141E-5,1.0357680600280621E-5,0,0,0,0,0,null,"Rev","Water","Fixed",5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834921047E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D120+1","v":20},"Price","Water","Non Residential","150 mm","Fixed","$",null,null,null,null,null,null,null,10295.137887887886,9970.79052734375,9970.7903225806458,9896.9821629213493,9896.9907116451013,9897.4080870000016,9953.8233130959015,10010.560105980549,10067.620298584638,10125.005734286571,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,null,null,{"$f":"IFERROR((X123-W123)/W123,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y123-X123)/X123,\"\")","v":5.7000000000000366E-3},{"$f":"IFERROR((Z123-Y123)/Y123,\"\")","v":5.6999999999999898E-3},{"$f":"IFERROR((AA123-Z123)/Z123,\"\")","v":5.7000000000001164E-3},{"$f":"IFERROR((AB123-AA123)/AA123,\"\")","v":5.6999999999999508E-3},{"$f":"IFERROR((AC123-AB123)/AB123,\"\")","v":0},{"$f":"IFERROR((AD123-AC123)/AC123,\"\")","v":0},{"$f":"IFERROR((AE123-AD123)/AD123,\"\")","v":0},{"$f":"IFERROR((AF123-AE123)/AE123,\"\")","v":0},{"$f":"IFERROR((AG123-AF123)/AF123,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504906886747674E-2,-2.0536295886053324E-8,-7.4024382492674512E-3,8.6377075469989961E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S123/R123-1)*(R125/R$13),\"-\")","v":-3.2013718468369275E-6},-2.0867954204926344E-12,-7.9510738168858009E-7,1.7720470335161132E-10,1.2954313991504288E-8,1.7277241717081881E-6,1.6720758988025128E-6,1.6563448325592723E-6,1.6411811509068848E-6,1.6259627955008053E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Water"},"Non Residential","150 mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,2,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,1,0.5,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S124/R124-1)*(R125/R$13),\"-\")","v":0},0,1.0741155210139905E-4,1.0257623471703303E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Water"},"Non Residential","150 mm","Fixed","$m",{"$f":"K123*K124/10^6","v":0},{"$f":"L123*L124/10^6","v":0},{"$f":"M123*M124/10^6","v":0},{"$f":"N123*N124/10^6","v":0},{"$f":"O123*O124/10^6","v":0},{"$f":"P123*P124/10^6","v":0},{"$f":"Q123*Q124/10^6","v":0},1.0295137887887886E-2,9.9707905273437505E-3,9.9707903225806464E-3,1.9793964325842697E-2,2.9690972134935305E-2,2.9692224261000003E-2,2.9861469939287705E-2,3.0031680317941647E-2,3.020286089575391E-2,3.0375017202859716E-2,3.0548154800916012E-2,3.0548154800916012E-2,3.0548154800916012E-2,3.0548154800916012E-2,3.0548154800916012E-2,3.0548154800916012E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1504906886747563E-2,-2.0536295886053324E-8,0.98519512350146488,0.50000129565613216,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S125/R125-1)*(R125/R$13),\"-\")","v":-3.2013718468369161E-6},-2.0867954204926344E-12,1.0582133733802187E-4,1.0257650052408808E-4,1.2954313991436081E-8,1.7277241717081881E-6,1.6720758988025128E-6,1.6563448325592077E-6,1.6411811509069485E-6,1.625962795500742E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D123+1","v":21},"Price","Water","Fire Service","20 mm","Fixed","$",null,null,null,null,null,null,null,45.803853853853845,44.361865234375003,44.346774193548384,44.013764044943819,44.026386321626617,44.028243000000003,44.279203985100004,44.531595447815079,44.785425541867625,45.040702467456271,45.297434471520774,45.297434471520774,45.297434471520774,45.297434471520774,45.297434471520774,45.297434471520774,null,null,{"$f":"IFERROR((X126-W126)/W126,\"\")","v":5.7000000000000167E-3},{"$f":"IFERROR((Y126-X126)/X126,\"\")","v":5.7000000000001017E-3},{"$f":"IFERROR((Z126-Y126)/Y126,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((AA126-Z126)/Z126,\"\")","v":5.7000000000000123E-3},{"$f":"IFERROR((AB126-AA126)/AA126,\"\")","v":5.7000000000000479E-3},{"$f":"IFERROR((AC126-AB126)/AB126,\"\")","v":0},{"$f":"IFERROR((AD126-AC126)/AC126,\"\")","v":0},{"$f":"IFERROR((AE126-AD126)/AD126,\"\")","v":0},{"$f":"IFERROR((AF126-AE126)/AE126,\"\")","v":0},{"$f":"IFERROR((AG126-AF126)/AF126,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1481818627746683E-2,-3.4018048490269681E-4,-7.5092304831725354E-3,2.8678021425099232E-4,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S126/R126-1)*(R128/R$13),\"-\")","v":-2.0779755915654304E-6},-2.276192976762642E-8,-5.3452146015678109E-7,1.9492517371490929E-8,2.8621297015561396E-9,3.8172385440182614E-7,3.6942890965763289E-7,3.6595328354870192E-7,3.6260301554756102E-7,3.5924066791221935E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F126","v":"Water"},"Fire Service","20 mm","Fixed","cust",null,null,null,null,null,null,null,146,148,149,149,149,149,149,149,149,149,149,149,149,149,149,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1.3698630136986356E-2,6.7567567567567988E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S127/R127-1)*(R128/R$13),\"-\")","v":9.0418598109361104E-7},4.521036025867993E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Water"},"Fire Service","20 mm","Fixed","$m",{"$f":"K126*K127/10^6","v":0},{"$f":"L126*L127/10^6","v":0},{"$f":"M126*M127/10^6","v":0},{"$f":"N126*N127/10^6","v":0},{"$f":"O126*O127/10^6","v":0},{"$f":"P126*P127/10^6","v":0},{"$f":"Q126*Q127/10^6","v":0},6.6873626626626614E-3,6.5655560546875004E-3,6.6076693548387097E-3,6.5580508426966288E-3,6.559931561922366E-3,6.560208207000001E-3,6.5976013937799009E-3,6.6352077217244464E-3,6.6730284057382756E-3,6.7110646676509841E-3,6.7493177362565951E-3,6.7493177362565951E-3,6.7493177362565951E-3,6.7493177362565951E-3,6.7493177362565951E-3,6.7493177362565951E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-1.821444628018154E-2,6.4142777550642016E-3,-7.5092304831726464E-3,2.8678021425099232E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S128/R128-1)*(R128/R$13),\"-\")","v":-1.202255029534361E-6},4.2918787599641749E-7,-5.3452146015678903E-7,1.9492517371490929E-8,2.8621297015712095E-9,3.8172385440182614E-7,3.6942890965763289E-7,3.6595328354870192E-7,3.6260301554756102E-7,3.5924066791221935E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D126+1","v":22},"Price","Water","Fire Service","25 mm","Fixed","$",null,null,null,null,null,null,null,45.803853853853845,44.361865234375003,44.346774193548384,44.013764044943819,44.026386321626617,44.028243000000003,44.279203985100004,44.531595447815079,44.785425541867625,45.040702467456271,45.297434471520774,45.297434471520774,45.297434471520774,45.297434471520774,45.297434471520774,45.297434471520774,null,null,{"$f":"IFERROR((X129-W129)/W129,\"\")","v":5.7000000000000167E-3},{"$f":"IFERROR((Y129-X129)/X129,\"\")","v":5.7000000000001017E-3},{"$f":"IFERROR((Z129-Y129)/Y129,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((AA129-Z129)/Z129,\"\")","v":5.7000000000000123E-3},{"$f":"IFERROR((AB129-AA129)/AA129,\"\")","v":5.7000000000000479E-3},{"$f":"IFERROR((AC129-AB129)/AB129,\"\")","v":0},{"$f":"IFERROR((AD129-AC129)/AC129,\"\")","v":0},{"$f":"IFERROR((AE129-AD129)/AD129,\"\")","v":0},{"$f":"IFERROR((AF129-AE129)/AE129,\"\")","v":0},{"$f":"IFERROR((AG129-AF129)/AF129,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1481818627746683E-2,-3.4018048490269681E-4,-7.5092304831725354E-3,2.8678021425099232E-4,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":-1.238245729220496E-6},-1.3995510870635164E-8,-3.22865311504096E-7,1.1643181517199281E-8,1.8056388721226653E-9,2.4081907593135337E-7,2.330625336095134E-7,2.3086985673542263E-7,2.287562648420855E-7,2.2663505223992359E-7,0,0,0,0,0,null,{"$f":"AW129","v":"Price"},"Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F129","v":"Water"},"Fire Service","25 mm","Fixed","cust",null,null,null,null,null,null,null,87,91,90,89,94,94,94,94,94,94,94,94,94,94,94,94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E130","v":"Qty"},"Water",{"$f":"I130","v":"Fixed"},4.5977011494252817E-2,-1.098901098901095E-2,-1.1111111111111072E-2,5.6179775280898792E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW130","v":"Qty"},"Water","Fixed",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":1.8083719621872126E-6},-4.5210360258679491E-7,-4.7773102158530101E-7,2.2808802305255493E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,{"$f":"CN130","v":"Qty"},"Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Water"},"Fire Service","25 mm","Fixed","$m",{"$f":"K129*K130/10^6","v":0},{"$f":"L129*L130/10^6","v":0},{"$f":"M129*M130/10^6","v":0},{"$f":"N129*N130/10^6","v":0},{"$f":"O129*O130/10^6","v":0},{"$f":"P129*P130/10^6","v":0},{"$f":"Q129*Q130/10^6","v":0},3.9849352852852843E-3,4.0369297363281251E-3,3.9912096774193549E-3,3.9172249999999999E-3,4.1384803142329018E-3,4.1386548419999995E-3,4.1622451745994002E-3,4.1859699720946169E-3,4.2098300009355575E-3,4.2338260319408887E-3,4.2579588403229528E-3,4.2579588403229528E-3,4.2579588403229528E-3,4.2579588403229528E-3,4.2579588403229528E-3,4.2579588403229528E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",1.3047752929598255E-2,-1.1325453226826765E-2,-1.8536905700026307E-2,5.6482666743141285E-2,4.2171945701330316E-5,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.6999999999995943E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":5.1319539484163675E-7},-4.6594531663467423E-7,-7.9700894073935884E-7,2.2931775233639347E-6,1.8056388721226653E-9,2.4081907593136274E-7,2.330625336095134E-7,2.3086985673543163E-7,2.2875626484206768E-7,2.2663505223993243E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D129+1","v":23},"Price","Water","Fire Service","32 mm","Fixed","$",null,null,null,null,null,null,null,117.16981981981981,113.4783203125,113.4774193548387,112.61067415730338,112.62421441774491,112.62896400000001,113.27094909480002,113.91659350464037,114.56591808761682,115.21894382071625,115.87569180049434,115.87569180049434,115.87569180049434,115.87569180049434,115.87569180049434,115.87569180049434,null,null,{"$f":"IFERROR((X132-W132)/W132,\"\")","v":5.700000000000054E-3},{"$f":"IFERROR((Y132-X132)/X132,\"\")","v":5.6999999999999811E-3},{"$f":"IFERROR((Z132-Y132)/Y132,\"\")","v":5.6999999999999777E-3},{"$f":"IFERROR((AA132-Z132)/Z132,\"\")","v":5.7000000000000887E-3},{"$f":"IFERROR((AB132-AA132)/AA132,\"\")","v":5.7000000000000557E-3},{"$f":"IFERROR((AC132-AB132)/AB132,\"\")","v":0},{"$f":"IFERROR((AD132-AC132)/AC132,\"\")","v":0},{"$f":"IFERROR((AE132-AD132)/AD132,\"\")","v":0},{"$f":"IFERROR((AF132-AE132)/AE132,\"\")","v":0},{"$f":"IFERROR((AG132-AF132)/AF132,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1505549065420468E-2,-7.9394694847412239E-6,-7.6380411403703663E-3,1.2023958246287769E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":-1.9675343714161232E-6},-4.9582259276551109E-10,-5.0420437822011567E-7,7.7185135900457664E-9,2.653478276800994E-9,3.5389589606506891E-7,3.424972621124302E-7,3.3927501178140289E-7,3.3616898085708498E-7,3.3305175091305618E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F132","v":"Water"},"Fire Service","32 mm","Fixed","cust",null,null,null,null,null,null,null,54,54,54,55,54,54,54,54,54,54,54,54,54,54,54,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,1.8518518518518601E-2,-1.8181818181818188E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S133/R133-1)*(R134/R$13),\"-\")","v":0},0,1.2224493091345952E-6,-1.1671415340404385E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Water"},"Fire Service","32 mm","Fixed","$m",{"$f":"K132*K133/10^6","v":0},{"$f":"L132*L133/10^6","v":0},{"$f":"M132*M133/10^6","v":0},{"$f":"N132*N133/10^6","v":0},{"$f":"O132*O133/10^6","v":0},{"$f":"P132*P133/10^6","v":0},{"$f":"Q132*Q133/10^6","v":0},6.3271702702702697E-3,6.1278292968749998E-3,6.1277806451612892E-3,6.1935870786516863E-3,6.0817075785582243E-3,6.0819640560000011E-3,6.1166312511192009E-3,6.1514960492505804E-3,6.186559576731308E-3,6.221822966318678E-3,6.2572873572266947E-3,6.2572873572266947E-3,6.2572873572266947E-3,6.2572873572266947E-3,6.2572873572266947E-3,6.2572873572266947E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S134/R134-1,\"-\")","v":-3.1505549065420468E-2},-7.9394694848522462E-6,1.0739032171845242E-2,-1.806376477358218E-2,4.2171945701774405E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":-1.9675343714161232E-6},-4.9582259277244441E-10,7.0890781279930282E-7,-1.1595633570611385E-6,2.6534782768149651E-9,3.5389589606506891E-7,3.424972621124302E-7,3.3927501178138971E-7,3.3616898085709811E-7,3.3305175091305618E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,{"$f":"IFERROR((AC134/$X134)^(1/DG$61)-1,\"-\")","v":4.5574067076650238E-3},3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D132+1","v":24},"Price","Water","Fire Service","40 mm","Fixed","$",null,null,null,null,null,null,null,183.01631631631631,177.25322265624999,177.22983870967744,175.93089887640448,175.92171903881697,175.92913799999999,176.93193408659999,177.94044611089362,178.95470665372571,179.97474848165194,181.00060454799737,181.00060454799737,181.00060454799737,181.00060454799737,181.00060454799737,181.00060454799737,null,null,{"$f":"IFERROR((X135-W135)/W135,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((Y135-X135)/X135,\"\")","v":5.7000000000000158E-3},{"$f":"IFERROR((Z135-Y135)/Y135,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((AA135-Z135)/Z135,\"\")","v":5.6999999999999924E-3},{"$f":"IFERROR((AB135-AA135)/AA135,\"\")","v":5.7000000000000557E-3},{"$f":"IFERROR((AC135-AB135)/AB135,\"\")","v":0},{"$f":"IFERROR((AD135-AC135)/AC135,\"\")","v":0},{"$f":"IFERROR((AE135-AD135)/AD135,\"\")","v":0},{"$f":"IFERROR((AF135-AE135)/AE135,\"\")","v":0},{"$f":"IFERROR((AG135-AF135)/AF135,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1489507471594402E-2,-1.3192395727490425E-4,-7.3291260813070913E-3,-5.217865449524961E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":-2.2184315752089979E-6},-9.0558574222924722E-9,-5.7371248433041123E-7,-3.6154516662264808E-9,3.2237306812277583E-9,4.2995078123683278E-7,4.1610249526499264E-7,4.1218775914465312E-7,4.0841421885411895E-7,4.0462707279045391E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",{"$f":"IFERROR((Z135/$X135)^(1/DD$61)-1,\"-\")","v":5.7000000000000384E-3},5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F135","v":"Water"},"Fire Service","40 mm","Fixed","cust",null,null,null,null,null,null,null,39,38,41,38,42,42,42,42,42,42,42,42,42,42,42,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-2.5641025641025661E-2,7.8947368421052655E-2,-7.3170731707317027E-2,0.10526315789473695,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S136/R136-1)*(R137/R$13),\"-\")","v":-1.8064068151623815E-6},5.4193046286237316E-6,-5.7276900141131465E-6,7.2936694762306606E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,{"$f":"IFERROR((AE136/$W136)^(1/CW$61)-1,\"-\")","v":0},0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Water"},"Fire Service","40 mm","Fixed","$m",{"$f":"K135*K136/10^6","v":0},{"$f":"L135*L136/10^6","v":0},{"$f":"M135*M136/10^6","v":0},{"$f":"N135*N136/10^6","v":0},{"$f":"O135*O136/10^6","v":0},{"$f":"P135*P136/10^6","v":0},{"$f":"Q135*Q136/10^6","v":0},7.1376363363363365E-3,6.7356224609374992E-3,7.2664233870967749E-3,6.68537415730337E-3,7.3887121996303127E-3,7.3890237959999992E-3,7.4311412316371995E-3,7.4734987366575313E-3,7.5160976794564792E-3,7.5589394362293814E-3,7.6020253910158899E-3,7.6020253910158899E-3,7.6020253910158899E-3,7.6020253910158899E-3,7.6020253910158899E-3,7.6020253910158899E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-5.6323109844117702E-2,7.8805029414519279E-2,-7.9963580270479784E-2,0.10520548675029473,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S137/R137-1)*(R137/R$13),\"-\")","v":-3.9679555294685887E-6},5.4095338350891583E-6,-6.2594235361754853E-6,7.2896734507048245E-6,3.2237306812277583E-9,4.2995078123683278E-7,4.1610249526499264E-7,4.1218775914465312E-7,4.0841421885411895E-7,4.0462707279045391E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D135+1","v":25},"Price","Water","Fire Service","50 mm","Fixed","$",null,null,null,null,null,null,null,286.05010010010005,276.92983398437502,276.89999999999998,274.85323033707863,274.85087800369683,274.86246900000003,276.42918507330006,278.00483142821787,279.58945896735872,281.18311888347267,282.78586266110847,282.78586266110847,282.78586266110847,282.78586266110847,282.78586266110847,282.78586266110847,null,null,{"$f":"IFERROR((X138-W138)/W138,\"\")","v":5.7000000000001034E-3},{"$f":"IFERROR((Y138-X138)/X138,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Z138-Y138)/Y138,\"\")","v":5.7000000000000436E-3},{"$f":"IFERROR((AA138-Z138)/Z138,\"\")","v":5.7000000000000176E-3},{"$f":"IFERROR((AB138-AA138)/AA138,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((AC138-AB138)/AB138,\"\")","v":0},{"$f":"IFERROR((AD138-AC138)/AC138,\"\")","v":0},{"$f":"IFERROR((AE138-AD138)/AD138,\"\")","v":0},{"$f":"IFERROR((AF138-AE138)/AE138,\"\")","v":0},{"$f":"IFERROR((AG138-AF138)/AF138,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1883457172479535E-2,-1.0773120377027823E-4,-7.3917286490478018E-3,-8.5585073128502387E-6,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":-3.6907711791209779E-5},-1.2648317480774542E-7,-9.0842190097718673E-6,-1.0044771306894511E-8,4.9286610538355332E-8,6.5733830772150193E-6,6.3616609624328051E-6,6.3018097857674743E-6,6.2441173080014609E-6,6.1862168158236725E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F138","v":"Water"},"Fire Service","50 mm","Fixed","cust",null,null,null,null,null,null,null,410,416,412,412,411,411,411,411,411,411,411,411,411,411,411,411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1.4634146341463428E-2,-9.6153846153845812E-3,0,-2.4271844660194164E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S139/R139-1)*(R140/R$13),\"-\")","v":1.6940222403087517E-5},-1.1289063248051488E-5,0,-2.848687509351729E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Water"},"Fire Service","50 mm","Fixed","$m",{"$f":"K138*K139/10^6","v":0},{"$f":"L138*L139/10^6","v":0},{"$f":"M138*M139/10^6","v":0},{"$f":"N138*N139/10^6","v":0},{"$f":"O138*O139/10^6","v":0},{"$f":"P138*P139/10^6","v":0},{"$f":"Q138*Q139/10^6","v":0},0.11728054104104102,0.11520281093750001,0.11408279999999998,0.11323953089887639,0.1129637108595194,0.11296847475900001,0.11361239506512633,0.11425998571699754,0.11491126763558443,0.11556626186110727,0.11622498955371559,0.11622498955371559,0.11622498955371559,0.11622498955371559,0.11622498955371559,0.11622498955371559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-1.7715898009149966E-2,-9.7220799421956494E-3,-7.3917286490478018E-3,-2.4357222002562295E-3,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S140/R140-1)*(R140/R$13),\"-\")","v":-2.0507602243603395E-5},-1.1414330238486223E-5,-9.0842190097718673E-6,-2.8587079001457016E-6,4.9286610538355332E-8,6.5733830772150193E-6,6.3616609624328051E-6,6.3018097857674743E-6,6.2441173080014609E-6,6.1862168158236725E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D138+1","v":26},"Price","Water","Fire Service","75 mm","Fixed","$",null,null,null,null,null,null,null,643.5325325325324,623.25668945312509,623.24516129032259,618.61376404494376,618.63659889094265,618.662688,622.18906532160008,625.73554299393322,629.30223558899866,632.88925833185601,636.49672710434766,636.49672710434766,636.49672710434766,636.49672710434766,636.49672710434766,636.49672710434766,null,null,{"$f":"IFERROR((X141-W141)/W141,\"\")","v":5.7000000000001294E-3},{"$f":"IFERROR((Y141-X141)/X141,\"\")","v":5.7000000000000306E-3},{"$f":"IFERROR((Z141-Y141)/Y141,\"\")","v":5.7000000000000219E-3},{"$f":"IFERROR((AA141-Z141)/Z141,\"\")","v":5.7000000000001026E-3},{"$f":"IFERROR((AB141-AA141)/AA141,\"\")","v":5.7000000000001008E-3},{"$f":"IFERROR((AC141-AB141)/AB141,\"\")","v":0},{"$f":"IFERROR((AD141-AC141)/AC141,\"\")","v":0},{"$f":"IFERROR((AE141-AD141)/AD141,\"\")","v":0},{"$f":"IFERROR((AF141-AE141)/AE141,\"\")","v":0},{"$f":"IFERROR((AG141-AF141)/AF141,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1507098793614352E-2,-1.849665314079818E-5,-7.4311002042763974E-3,3.6912929078036782E-5,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S141/R141-1)*(R143/R$13),\"-\")","v":-2.201391878325822E-6},-1.2923524061370944E-9,-5.4881519465658404E-7,2.6033630583402741E-9,2.9690553692304403E-9,3.9598459107526593E-7,3.8323032222179958E-7,3.796248509692044E-7,3.7614942105009915E-7,3.7266146021642248E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Water"},"Fire Service","75 mm","Fixed","cust",null,null,null,null,null,null,null,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S142/R142-1)*(R143/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Water"},"Fire Service","75 mm","Fixed","$m",{"$f":"K141*K142/10^6","v":0},{"$f":"L141*L142/10^6","v":0},{"$f":"M141*M142/10^6","v":0},{"$f":"N141*N142/10^6","v":0},{"$f":"O141*O142/10^6","v":0},{"$f":"P141*P142/10^6","v":0},{"$f":"Q141*Q142/10^6","v":0},7.078857857857856E-3,6.8558235839843761E-3,6.8556967741935483E-3,6.8047514044943819E-3,6.8050025878003692E-3,6.8052895680000003E-3,6.8440797185376013E-3,6.8830909729332649E-3,6.9223245914789852E-3,6.9617818416504162E-3,7.0014639981478242E-3,7.0014639981478242E-3,7.0014639981478242E-3,7.0014639981478242E-3,7.0014639981478242E-3,7.0014639981478242E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1507098793614241E-2,-1.849665314079818E-5,-7.4311002042763974E-3,3.6912929078036782E-5,4.217194570155236E-5,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S143/R143-1)*(R143/R$13),\"-\")","v":-2.201391878325814E-6},-1.2923524061370944E-9,-5.4881519465658404E-7,2.6033630583402741E-9,2.9690553692460728E-9,3.9598459107526593E-7,3.8323032222178465E-7,3.796248509692044E-7,3.7614942105009915E-7,3.7266146021642248E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D141+1","v":27},"Price","Water","Fire Service","80 mm","Fixed","$",null,null,null,null,null,null,null,732.0542042042041,708.99130859374998,708.98225806451615,703.72359550561794,703.71751386321625,703.74719100000016,707.75854998870022,711.79277372363583,715.84999253386059,719.93033749130359,724.03394041500405,724.03394041500405,724.03394041500405,724.03394041500405,724.03394041500405,724.03394041500405,null,null,{"$f":"IFERROR((X144-W144)/W144,\"\")","v":5.7000000000000939E-3},{"$f":"IFERROR((Y144-X144)/X144,\"\")","v":5.7000000000000236E-3},{"$f":"IFERROR((Z144-Y144)/Y144,\"\")","v":5.7000000000000418E-3},{"$f":"IFERROR((AA144-Z144)/Z144,\"\")","v":5.6999999999999967E-3},{"$f":"IFERROR((AB144-AA144)/AA144,\"\")","v":5.700000000000047E-3},{"$f":"IFERROR((AC144-AB144)/AB144,\"\")","v":0},{"$f":"IFERROR((AD144-AC144)/AC144,\"\")","v":0},{"$f":"IFERROR((AE144-AD144)/AD144,\"\")","v":0},{"$f":"IFERROR((AF144-AE144)/AE144,\"\")","v":0},{"$f":"IFERROR((AG144-AF144)/AF144,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504355111962146E-2,-1.2765359919231223E-5,-7.4171990893736606E-3,-8.6420896506789191E-6,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S144/R144-1)*(R146/R$13),\"-\")","v":-1.1450054968463756E-4},-4.6118178871682844E-8,-2.8211492008060241E-5,-3.1264142566018809E-8,1.510613858138994E-7,2.0147142322902994E-5,1.9498222956829697E-5,1.9314781620716286E-5,1.9137956605825284E-5,1.8960494035521793E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F144","v":"Water"},"Fire Service","80 mm","Fixed","cust",null,null,null,null,null,null,null,503,500,498,496,492,492,492,492,492,492,492,492,492,492,492,492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-5.9642147117295874E-3,-4.0000000000000036E-3,-4.0160642570281624E-3,-8.0645161290322509E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S145/R145-1)*(R146/R$13),\"-\")","v":-2.1676554257444293E-5},-1.4451039113187901E-5,-1.527519530294472E-5,-2.9174677904922588E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Water"},"Fire Service","80 mm","Fixed","$m",{"$f":"K144*K145/10^6","v":0},{"$f":"L144*L145/10^6","v":0},{"$f":"M144*M145/10^6","v":0},{"$f":"N144*N145/10^6","v":0},{"$f":"O144*O145/10^6","v":0},{"$f":"P144*P145/10^6","v":0},{"$f":"Q144*Q145/10^6","v":0},0.36822326471471467,0.35449565429687502,0.35307316451612908,0.34904690337078653,0.3462290168207024,0.3462436179720001,0.3482172065944405,0.35020204467202881,0.35219819632665939,0.35420572604572137,0.356224698684182,0.356224698684182,0.356224698684182,0.356224698684182,0.356224698684182,0.356224698684182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.7280671085449413E-2,-4.0127142984796027E-3,-1.1403475398251706E-2,-8.0730885244116868E-3,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S146/R146-1)*(R146/R$13),\"-\")","v":-1.3549419807915161E-4},-1.4496972819344259E-5,-4.337338814631387E-5,-2.9205689917307107E-5,1.510613858138994E-7,2.0147142322902994E-5,1.9498222956829697E-5,1.9314781620716286E-5,1.9137956605825284E-5,1.8960494035521793E-5,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D144+1","v":28},"Price","Water","Fire Service","100 mm","Fixed","$",null,null,null,null,null,null,null,1143.8353853853851,1107.8056640625,1107.7887096774193,1099.5991573033707,1099.5873382624768,1099.6337100000001,1105.9016221470001,1112.2052613932381,1118.5448313831796,1124.9205369220638,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,null,null,{"$f":"IFERROR((X147-W147)/W147,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Y147-X147)/X147,\"\")","v":5.7000000000000314E-3},{"$f":"IFERROR((Z147-Y147)/Y147,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((AA147-Z147)/Z147,\"\")","v":5.700000000000047E-3},{"$f":"IFERROR((AB147-AA147)/AA147,\"\")","v":5.6999999999999742E-3},{"$f":"IFERROR((AC147-AB147)/AB147,\"\")","v":0},{"$f":"IFERROR((AD147-AC147)/AC147,\"\")","v":0},{"$f":"IFERROR((AE147-AD147)/AD147,\"\")","v":0},{"$f":"IFERROR((AF147-AE147)/AE147,\"\")","v":0},{"$f":"IFERROR((AG147-AF147)/AF147,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1499044165997581E-2,-1.5304475893818115E-5,-7.3927025095186227E-3,-1.0748499410295764E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S147/R147-1)*(R149/R$13),\"-\")","v":-1.0953108072801724E-4},-5.3563864945215863E-8,-2.8143120903557885E-5,-3.944410196092971E-8,1.6023825216804442E-7,2.1371066170278471E-5,2.0682725437421156E-5,2.0488140177158846E-5,2.0300573174691194E-5,2.0112329885795963E-5,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F147","v":"Water"},"Fire Service","100 mm","Fixed","cust",null,null,null,null,null,null,null,308,310,319,322,334,334,334,334,334,334,334,334,334,334,334,334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",6.4935064935065512E-3,2.9032258064516148E-2,9.4043887147334804E-3,3.7267080745341685E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S148/R148-1)*(R149/R$13),\"-\")","v":2.2579757665025803E-5},1.0160948736902092E-4,3.5801366047398764E-5,1.3676016312541334E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Water"},"Fire Service","100 mm","Fixed","$m",{"$f":"K147*K148/10^6","v":0},{"$f":"L147*L148/10^6","v":0},{"$f":"M147*M148/10^6","v":0},{"$f":"N147*N148/10^6","v":0},{"$f":"O147*O148/10^6","v":0},{"$f":"P147*P148/10^6","v":0},{"$f":"Q147*Q148/10^6","v":0},0.35230129869869858,0.34341975585937501,0.35338459838709679,0.35407092865168538,0.36726217097966729,0.36727765913999999,0.36937114179709801,0.37147655730534151,0.37359397368198194,0.37572345933196932,0.37786508305016153,0.37786508305016153,0.37786508305016153,0.37786508305016153,0.37786508305016153,0.37786508305016153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-2.5210076920322178E-2,2.9016509265128665E-2,1.9421623571629354E-3,3.7255931680735932E-2,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S149/R149-1)*(R149/R$13),\"-\")","v":-8.7662563846939586E-5},1.0155436842412579E-4,7.3935762952179932E-6,1.3671924905691955E-4,1.6023825216720075E-7,2.1371066170278471E-5,2.0682725437421156E-5,2.0488140177158846E-5,2.0300573174691983E-5,2.0112329885795963E-5,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D147+1","v":29},"Price","Water","Fire Service","150 mm","Fixed","$",null,null,null,null,null,null,null,2573.7098098098095,2492.6274902343748,2492.6032258064515,2474.1757022471911,2474.1481053604434,2474.2524450000005,2488.3556839365006,2502.5393113349387,2516.8037854095478,2531.1495669863825,2545.5771195182051,2545.5771195182051,2545.5771195182051,2545.5771195182051,2545.5771195182051,2545.5771195182051,null,null,{"$f":"IFERROR((X150-W150)/W150,\"\")","v":5.7000000000000071E-3},{"$f":"IFERROR((Y150-X150)/X150,\"\")","v":5.7000000000000384E-3},{"$f":"IFERROR((Z150-Y150)/Y150,\"\")","v":5.6999999999999785E-3},{"$f":"IFERROR((AA150-Z150)/Z150,\"\")","v":5.7000000000001199E-3},{"$f":"IFERROR((AB150-AA150)/AA150,\"\")","v":5.7000000000000809E-3},{"$f":"IFERROR((AC150-AB150)/AB150,\"\")","v":0},{"$f":"IFERROR((AD150-AC150)/AC150,\"\")","v":0},{"$f":"IFERROR((AE150-AD150)/AD150,\"\")","v":0},{"$f":"IFERROR((AF150-AE150)/AE150,\"\")","v":0},{"$f":"IFERROR((AG150-AF150)/AF150,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504064392335884E-2,-9.7344781835317917E-6,-7.3928828176407224E-3,-1.1153972097721621E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S150/R150-1)*(R152/R$13),\"-\")","v":-2.1608055258097777E-5},-6.9239872170660733E-9,-5.7568694599542904E-6,-8.2947261994556932E-9,3.3463964381246694E-8,4.4631078249746801E-6,4.3193555719711864E-6,4.2787186196178564E-6,4.2395473518041504E-6,4.2002348491440953E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F150","v":"Water"},"Fire Service","150 mm","Fixed","cust",null,null,null,null,null,null,null,27,28,29,29,31,31,31,31,31,31,31,31,31,31,31,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S151/R151-1,\"-\")","v":3.7037037037036979E-2},3.5714285714285809E-2,0,6.8965517241379226E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S151/R151-1)*(R152/R$13),\"-\")","v":2.5403018890705437E-5},2.5403031686968371E-5,0,5.1286669691233319E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Water"},"Fire Service","150 mm","Fixed","$m",{"$f":"K150*K151/10^6","v":0},{"$f":"L150*L151/10^6","v":0},{"$f":"M150*M151/10^6","v":0},{"$f":"N150*N151/10^6","v":0},{"$f":"O150*O151/10^6","v":0},{"$f":"P150*P151/10^6","v":0},{"$f":"Q150*Q151/10^6","v":0},6.9490164864864853E-2,6.979356972656249E-2,7.2285493548387092E-2,7.1751095365168535E-2,7.6698591266173746E-2,7.6701825795000012E-2,7.7139026202031516E-2,7.7578718651383091E-2,7.8020917347695978E-2,7.846563657657786E-2,7.8912890705064367E-2,7.8912890705064367E-2,7.8912890705064367E-2,7.8912890705064367E-2,7.8912890705064367E-2,7.8912890705064367E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",4.366155444984976E-3,3.5704203576167215E-2,-7.3928828176408334E-3,6.8953594029826704E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S152/R152-1)*(R152/R$13),\"-\")","v":2.9946652897151678E-6},2.5395860414493597E-5,-5.7568694599543768E-6,5.1277802914951299E-5,3.3463964381246694E-8,4.4631078249746801E-6,4.3193555719711864E-6,4.2787186196178564E-6,4.2395473518043155E-6,4.2002348491442587E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D150+1","v":30},"Price","Sewerage","Residential","Non Connected","Fixed","$",null,null,null,null,null,null,null,419.6013513513513,406.3896484375,406.38629032258063,403.97682584269666,403.98881700554523,404.005854,406.30868736780002,408.62464688579649,410.95380737304555,413.29624407507191,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,null,null,{"$f":"IFERROR((X153-W153)/W153,\"\")","v":5.7000000000000479E-3},{"$f":"IFERROR((Y153-X153)/X153,\"\")","v":5.7000000000000375E-3},{"$f":"IFERROR((Z153-Y153)/Y153,\"\")","v":5.7000000000000375E-3},{"$f":"IFERROR((AA153-Z153)/Z153,\"\")","v":5.7000000000000045E-3},{"$f":"IFERROR((AB153-AA153)/AA153,\"\")","v":5.6999999999999907E-3},{"$f":"IFERROR((AC153-AB153)/AB153,\"\")","v":0},{"$f":"IFERROR((AD153-AC153)/AC153,\"\")","v":0},{"$f":"IFERROR((AE153-AD153)/AD153,\"\")","v":0},{"$f":"IFERROR((AF153-AE153)/AE153,\"\")","v":0},{"$f":"IFERROR((AG153-AF153)/AF153,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",-3.1486321174377108E-2,-8.2632885268774103E-6,-5.9290004049383782E-3,2.9682798817987077E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S153/R153-1)*(R155/R$13),\"-\")","v":-2.9079666108665624E-4},-7.6694740144170099E-8,-6.8031329464350725E-5,4.1174345334857771E-7,5.1345197657053059E-7,6.8479380036182014E-5,6.6273727484075131E-5,6.5650217272615776E-5,6.5049195688484738E-5,6.4446007077453003E-5,0,0,0,0,0,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F153","v":"Sewerage"},"Residential","Non Connected","Fixed","cust",null,null,null,null,null,null,null,2230,2241,2621,3313,2913,2913,2913,2913,2913,2913,2913,2913,2913,2913,2913,2913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",4.9327354260089162E-3,0.16956715751896478,0.26402136589088143,-0.12073649260488983,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S154/R154-1)*(R155/R$13),\"-\")","v":4.5557020903241002E-5},1.5738176200192481E-3,3.0294692699952895E-3,-1.674790194656704E-3,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Sewerage"},"Residential","Non Connected","Fixed","$m",{"$f":"K153*K154/10^6","v":0},{"$f":"L153*L154/10^6","v":0},{"$f":"M153*M154/10^6","v":0},{"$f":"N153*N154/10^6","v":0},{"$f":"O153*O154/10^6","v":0},{"$f":"P153*P154/10^6","v":0},{"$f":"Q153*Q154/10^6","v":0},0.93571101351351338,0.91071920214843749,1.0651384669354838,1.338375224016854,1.1768194239371532,1.1768690527019998,1.1835772063024015,1.1903235963783252,1.1971084408776815,1.2039319589906845,1.2107943711569313,1.2107943711569313,1.2107943711569313,1.2107943711569313,1.2107943711569313,1.2107943711569313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-2.670889944025967E-2,0.16955749304809054,0.25652698270066376,-0.12071039360309199,4.2171945701330316E-5,5.7000000000002604E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S155/R155-1)*(R155/R$13),\"-\")","v":-2.4667406317532186E-4},1.57372792037002E-3,2.94347621600239E-3,-1.674428163663768E-3,5.1345197656782717E-7,6.8479380036184684E-5,6.6273727484075131E-5,6.5650217272613214E-5,6.5049195688487272E-5,6.4446007077453003E-5,0,0,0,0,0,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D153+1","v":31},"Price","Sewerage","Residential","Connected","Fixed","$",null,null,null,null,null,null,null,839.25800800800789,812.81166992187502,812.80403225806447,808.01573033707871,808.03890942698706,808.07298600000013,812.67900202020019,817.31127233171537,821.96994658400615,826.655175279535,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,null,null,{"$f":"IFERROR((X156-W156)/W156,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((Y156-X156)/X156,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Z156-Y156)/Y156,\"\")","v":5.7000000000000028E-3},{"$f":"IFERROR((AA156-Z156)/Z156,\"\")","v":5.7000000000000167E-3},{"$f":"IFERROR((AB156-AA156)/AA156,\"\")","v":5.6999999999999785E-3},{"$f":"IFERROR((AC156-AB156)/AB156,\"\")","v":0},{"$f":"IFERROR((AD156-AC156)/AC156,\"\")","v":0},{"$f":"IFERROR((AE156-AD156)/AD156,\"\")","v":0},{"$f":"IFERROR((AF156-AE156)/AE156,\"\")","v":0},{"$f":"IFERROR((AG156-AF156)/AF156,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",-3.1511570737232097E-2,-9.3965971370568724E-6,-5.8910902640126883E-3,2.8686433986457871E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S156/R156-1)*(R158/R$13),\"-\")","v":-1.338120786561159E-2},-4.0465365174682495E-6,-2.7439861349281025E-3,1.3227943397440217E-5,1.9811970821352457E-5,2.6623642387236593E-3,2.6167479878036453E-3,2.6318875913732553E-3,2.6458472277295603E-3,2.6590142482465287E-3,0,0,0,0,0,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F156","v":"Sewerage"},"Residential","Connected","Fixed","cust",null,null,null,null,null,null,null,51263,51987,53196,55062,56196,56622,57504,58386,59238,60090,60942,61794,62646,63498,64350,64776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",1.4123246786181154E-2,2.3255813953488413E-2,3.5077825400406049E-2,2.0594965675057253E-2,7.5806107196241257E-3,1.5576984211084E-2,1.5338063439065186E-2,1.4592539307368257E-2,1.4382659779195839E-2,1.4178731902146691E-2,1.3980506054937392E-2,1.3787746383143951E-2,1.3600229863039992E-2,1.3417745440801321E-2,6.6200466200465602E-3,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S157/R157-1)*(R158/R$13),\"-\")","v":5.9973557827102137E-3},1.0014848889830506E-2,1.6338752629565158E-2,9.4967900280142261E-3,3.5612973479593668E-3,7.2757203001320766E-3,7.041376603680388E-3,6.737881250822586E-3,6.676196579677632E-3,6.6142894999781411E-3,6.5521372102414323E-3,6.4803684330578702E-3,6.410154858314766E-3,6.3414464768727042E-3,3.1370977004905811E-3,null,"Qty","Sewerage","Fixed",1.5457516798299098E-2,1.5169109062891151E-2,1.4972439597966236E-2,1.4813648381185374E-2,1.4674743803403834E-2,1.454798238791577E-2,1.4429464876182019E-2,1.4317001746289693E-2,1.3544665221487451E-2,null,"Qty","Sewerage","Fixed",1.4965232921831051E-2,1.477100470829118E-2,1.4622904088121391E-2,1.449439193090285E-2,1.4376583476886307E-2,1.426563942199266E-2,1.4159613890892819E-2,1.3319103196907323E-2]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Sewerage"},"Residential","Connected","Fixed","$m",{"$f":"K156*K157/10^6","v":0},{"$f":"L156*L157/10^6","v":0},{"$f":"M156*M157/10^6","v":0},{"$f":"N156*N157/10^6","v":0},{"$f":"O156*O157/10^6","v":0},{"$f":"P156*P157/10^6","v":0},{"$f":"Q156*Q157/10^6","v":0},43.022883264514505,42.255640284228519,43.237923299999999,44.490962143820227,45.408554554158961,45.75470861329201,46.73229333216959,47.719535946359528,48.691855695743357,49.67370948254726,50.665174404129168,51.373499181660563,52.081823959191951,52.790148736723339,53.498473514254734,53.852635903020428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-1.7833369641193086E-2,2.3246198830836562E-2,2.8980088500694112E-2,2.0624242905166845E-2,7.623102354429534E-3,2.136577302108722E-2,2.112549040066769E-2,2.037571678142025E-2,2.0164640939937195E-2,1.9959550673988913E-2,1.3980506054937614E-2,1.3787746383143951E-2,1.360022986303977E-2,1.3417745440801321E-2,6.6200466200465602E-3,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S158/R158-1)*(R158/R$13),\"-\")","v":-7.5728381838846013E-3},1.001070824781264E-2,1.3498513428094829E-2,9.5102904004518152E-3,3.5812595056192E-3,9.9795561445664895E-3,9.6982604381249168E-3,9.4081747653255096E-3,9.360098127911309E-3,9.3110051983745206E-3,6.5521372102415364E-3,6.4803684330578702E-3,6.4101548583146619E-3,6.3414464768727042E-3,3.1370977004905811E-3,null,"Rev","Sewerage","Fixed",2.1245624644049554E-2,2.0955572984549642E-2,2.075778250367466E-2,{"$f":"IFERROR((AB158/$W158)^(1/CT$61)-1,\"-\")","v":2.059808617695813E-2},1.9492164535715117E-2,1.867528668333529E-2,1.8039517540267225E-2,1.7524948174091781E-2,1.6429162948806253E-2,null,"Rev","Sewerage","Fixed",2.0750534749485627E-2,2.0555199435128513E-2,2.0406254641423649E-2,1.9117855477577272E-2,1.82275618407155E-2,1.7565223298096733E-2,1.7045861731551648E-2,1.5882125692215476E-2]
[null,null,null,{"$f":"D156+1","v":32},"Price","Sewerage","Non Residential","Non Connected","Fixed","$",null,null,null,null,null,null,null,419.6013513513513,406.3896484375,406.38629032258063,403.97682584269666,403.98881700554523,404.005854,406.30868736780002,408.62464688579649,410.95380737304555,413.29624407507191,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,null,null,{"$f":"IFERROR((X159-W159)/W159,\"\")","v":5.7000000000000479E-3},{"$f":"IFERROR((Y159-X159)/X159,\"\")","v":5.7000000000000375E-3},{"$f":"IFERROR((Z159-Y159)/Y159,\"\")","v":5.7000000000000375E-3},{"$f":"IFERROR((AA159-Z159)/Z159,\"\")","v":5.7000000000000045E-3},{"$f":"IFERROR((AB159-AA159)/AA159,\"\")","v":5.6999999999999907E-3},{"$f":"IFERROR((AC159-AB159)/AB159,\"\")","v":0},{"$f":"IFERROR((AD159-AC159)/AC159,\"\")","v":0},{"$f":"IFERROR((AE159-AD159)/AD159,\"\")","v":0},{"$f":"IFERROR((AF159-AE159)/AE159,\"\")","v":0},{"$f":"IFERROR((AG159-AF159)/AF159,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",-3.1486321174377108E-2,-8.2632885268774103E-6,-5.9290004049383782E-3,2.9682798817987077E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":-1.6430663361846946E-5},-4.6201650689259105E-9,-3.711743652576175E-6,1.8020766898745478E-8,2.6439339679224029E-8,3.5262296620073137E-6,3.4126533204982045E-6,3.3805467184663115E-6,3.349598130200039E-6,3.3185379545547379E-6,0,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((Y159/$W159)^(1/CQ$61)-1,\"-\")","v":5.7000000000000384E-3},5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Sewerage"},"Non Residential","Non Connected","Fixed","cust",null,null,null,null,null,null,null,126,135,143,145,150,150,150,150,150,150,150,150,150,150,150,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",7.1428571428571397E-2,5.9259259259259345E-2,1.3986013986013957E-2,3.4482758620689724E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S160/R160-1)*(R161/R$13),\"-\")","v":3.7273926193561205E-5},3.3133002526721057E-5,8.755691531778274E-6,2.093487743320884E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Sewerage"},"Non Residential","Non Connected","Fixed","$m",{"$f":"K159*K160/10^6","v":0},{"$f":"L159*L160/10^6","v":0},{"$f":"M159*M160/10^6","v":0},{"$f":"N159*N160/10^6","v":0},{"$f":"O159*O160/10^6","v":0},{"$f":"P159*P160/10^6","v":0},{"$f":"Q159*Q160/10^6","v":0},5.2869770270270268E-2,5.4862602539062499E-2,5.8113239516129032E-2,5.8576639747191017E-2,6.0598322550831786E-2,6.0600878100000005E-2,6.0946303105170005E-2,6.1293697032869472E-2,6.1643071105956834E-2,6.1994436611260792E-2,6.2347804899944972E-2,6.2347804899944972E-2,6.2347804899944972E-2,6.2347804899944972E-2,6.2347804899944972E-2,6.2347804899944972E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",3.7693227313167377E-2,5.9250506294375338E-2,7.9740904984890726E-3,3.4513464964294416E-2,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S161/R161-1)*(R161/R$13),\"-\")","v":1.9669644020153776E-5},3.3128108574092498E-5,4.9920353805646972E-6,2.095351960586264E-5,2.6439339679224029E-8,3.5262296620073137E-6,3.4126533204982045E-6,3.3805467184663115E-6,3.349598130200039E-6,3.3185379545546087E-6,0,0,0,0,0,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D159+1","v":33},"Price","Sewerage","Non Residential","Connected","Fixed","$",null,null,null,null,null,null,null,839.25800800800789,812.81166992187502,812.80403225806447,808.01573033707871,808.03890942698706,808.07298600000013,812.67900202020019,817.31127233171537,821.96994658400615,826.655175279535,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,null,null,{"$f":"IFERROR((X162-W162)/W162,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((Y162-X162)/X162,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Z162-Y162)/Y162,\"\")","v":5.7000000000000028E-3},{"$f":"IFERROR((AA162-Z162)/Z162,\"\")","v":5.7000000000000167E-3},{"$f":"IFERROR((AB162-AA162)/AA162,\"\")","v":5.6999999999999785E-3},{"$f":"IFERROR((AC162-AB162)/AB162,\"\")","v":0},{"$f":"IFERROR((AD162-AC162)/AC162,\"\")","v":0},{"$f":"IFERROR((AE162-AD162)/AD162,\"\")","v":0},{"$f":"IFERROR((AF162-AE162)/AE162,\"\")","v":0},{"$f":"IFERROR((AG162-AF162)/AF162,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",-3.1511570737232097E-2,-9.3965971370568724E-6,-5.8910902640126883E-3,2.8686433986457871E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":-1.2965386237343266E-3},-4.0600023996603751E-7,-2.6817775613751407E-4,1.2610053193339091E-6,1.867111493164685E-6,2.4934685383687545E-4,2.4195271722231464E-4,2.4030748380794758E-4,2.387327970595648E-4,2.3713858140045178E-4,0,0,0,0,0,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F162","v":"Sewerage"},"Non Residential","Connected","Fixed","cust",null,null,null,null,null,null,null,4967,5216,5199,5249,5296,5303,5317,5331,5345,5359,5373,5387,5401,5415,5429,5436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",5.0130863700422745E-2,-3.2592024539876974E-3,9.6172340834776993E-3,8.9540864926651587E-3,1.3217522658610648E-3,2.6400150858005844E-3,2.6330637577580696E-3,2.6261489401613325E-3,2.6192703461178635E-3,2.6124276917336431E-3,2.6056206960729522E-3,2.5988490811212905E-3,2.5921125717460747E-3,2.5854108956602229E-3,1.2893718916928698E-3,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S163/R163-1)*(R164/R$13),\"-\")","v":2.0626265053796037E-3},-1.4082086941862414E-4,4.3780151740528759E-4,3.9360593590534584E-4,5.8518970506376602E-5,1.1548762381162459E-4,1.1176788259809808E-4,1.1071635858159191E-4,1.0970276069892768E-4,1.0868550821560855E-4,1.0766422645936673E-4,1.0648492730377113E-4,1.0533118311785199E-4,1.0420217215518582E-4,5.1548553763934544E-5,null,"Qty","Sewerage","Fixed",2.6365394157550348E-3,2.633075911926186E-3,2.6296245026526943E-3,2.6261851168722927E-3,2.6227576841144629E-3,2.6193421344951062E-3,2.6159383987085505E-3,2.6125464080235528E-3,2.4801503103566436E-3,null,"Qty","Sewerage","Fixed",2.6296063429986916E-3,2.6261609988658119E-3,2.6227276544472655E-3,2.6193062394215261E-3,2.6158966840514886E-3,2.6124989191782522E-3,2.609112876214903E-3,2.4623891310269208E-3]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Sewerage"},"Non Residential","Connected","Fixed","$m",{"$f":"K162*K163/10^6","v":0},{"$f":"L162*L163/10^6","v":0},{"$f":"M162*M163/10^6","v":0},{"$f":"N162*N163/10^6","v":0},{"$f":"O162*O163/10^6","v":0},{"$f":"P162*P163/10^6","v":0},{"$f":"Q162*Q163/10^6","v":0},4.1685945257757755,4.2396256703125008,4.2257681637096765,4.2412745685393265,4.2793740643253235,4.2852110447580003,4.3210142537414038,4.3570863928003751,4.3934293644915128,4.4300450843230283,4.4669354808405703,4.4785746203774703,4.4902137599143712,4.501852899451273,4.513492038988173,4.519311608756623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",1.7039590705576257E-2,-3.268568425712659E-3,3.6694878253891172E-3,8.9830297874626819E-3,1.3639799524272078E-3,8.3550631717894674E-3,8.348072221177727E-3,8.3411179891201837E-3,8.3342001870907456E-3,8.3273185295764662E-3,2.6056206960727302E-3,2.5988490811212905E-3,2.5921125717462967E-3,2.5854108956600008E-3,1.2893718916926478E-3,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S164/R164-1)*(R164/R$13),\"-\")","v":7.0109128061651856E-4},-1.4122554642162703E-4,1.6704463301101783E-4,3.9487823237537609E-4,6.0388549858379313E-5,3.6549275710421675E-4,3.5435767675123878E-4,3.5165492563345006E-4,3.4906086349447519E-4,3.4644359701288524E-4,1.0766422645935755E-4,1.0648492730377113E-4,1.0533118311786101E-4,1.0420217215517688E-4,5.1548553763925667E-5,null,"Rev","Sewerage","Fixed",8.3515676904251102E-3,8.3480844446242042E-3,8.3446133623179541E-3,8.3411543720384174E-3,7.3829586145621739E-3,6.6981192739683504E-3,6.1839502366853871E-3,5.7834755467265353E-3,5.3331589783274236E-3,null,"Rev","Sewerage","Fixed",8.3445950991536399E-3,8.3411301165594587E-3,8.3376772020777867E-3,7.1886501909115275E-3,6.4222267869480376E-3,5.8741730870022213E-3,5.4624885652365673E-3,4.9979513699476286E-3]
[null,null,null,{"$f":"D162+1","v":34},"Price","Sewerage","Non Residential","Volumetric","Variable","$",null,null,null,null,null,null,null,3.9984629629629622,3.8724638671874998,3.8724274193548389,3.8497041198501876,3.8496280036968571,3.8497903500000001,3.8717341549950004,3.8938030396784722,3.9159977170046396,3.9383189039915663,3.9607673217443184,3.9607673217443184,3.9607673217443184,3.9607673217443184,3.9607673217443184,3.9607673217443184,null,null,{"$f":"IFERROR((X165-W165)/W165,\"\")","v":5.700000000000067E-3},{"$f":"IFERROR((Y165-X165)/X165,\"\")","v":5.7000000000000739E-3},{"$f":"IFERROR((Z165-Y165)/Y165,\"\")","v":5.700000000000034E-3},{"$f":"IFERROR((AA165-Z165)/Z165,\"\")","v":5.7000000000000505E-3},{"$f":"IFERROR((AB165-AA165)/AA165,\"\")","v":5.700000000000067E-3},{"$f":"IFERROR((AC165-AB165)/AB165,\"\")","v":0},{"$f":"IFERROR((AD165-AC165)/AC165,\"\")","v":0},{"$f":"IFERROR((AE165-AD165)/AD165,\"\")","v":0},{"$f":"IFERROR((AF165-AE165)/AE165,\"\")","v":0},{"$f":"IFERROR((AG165-AF165)/AF165,\"\")","v":0},null,null,null,"Price","Sewerage","Variable",-3.1511882676560798E-2,-9.4120523550511592E-6,-5.8679729905530831E-3,-1.9771948950086937E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Variable",{"$f":"IFERROR((S165/R165-1)*(R167/R$13),\"-\")","v":-9.1666297153475515E-4},-2.6566905885534593E-7,-1.7257824166379856E-4,-5.7635742941311771E-7,1.2243223489718751E-6,1.6486916828088735E-4,1.6002095507063272E-4,1.5897317228422857E-4,1.5797130871347053E-4,1.5695578682490915E-4,0,0,0,0,0,null,"Price","Sewerage","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F165","v":"Sewerage"},"Non Residential","Volumetric","Variable","kL",null,null,null,null,null,null,null,737083.18993910472,715222.38612943038,705006.69036104891,730585.58273126138,728931.99026558455,735987.92691206746,738119.23608570732,740250.5452593473,742381.85443298693,744513.16360662668,746644.47278026678,748775.78195390652,750907.09112754627,753038.40030118614,755169.709474826,757301.01864846586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Variable",-2.9658529875685291E-2,-1.4283243878405072E-2,3.6281772527737344E-2,-2.2633795475335283E-3,9.6798284897774423E-3,2.8958480101461959E-3,2.8874862887227071E-3,2.8791727169790171E-3,2.8709068802168503E-3,2.8626883684841342E-3,2.8545167765099411E-3,2.8463917036394282E-3,2.8383127537650044E-3,2.8302795352632693E-3,2.8222916609328408E-3,null,null,null,null,null,null,"Qty","Sewerage","Variable",{"$f":"IFERROR((S166/R166-1)*(R167/R$13),\"-\")","v":-8.6274997930923885E-4},-4.0316562375907345E-4,1.0670540776794976E-3,-6.5978099634781515E-5,2.8102166397821546E-4,8.3760711035203993E-5,8.1062862048203712E-5,8.0300214100412746E-5,7.9565073168835019E-5,7.8827281633322751E-5,7.8086567752062172E-5,7.7231247220425439E-5,7.6394461163398797E-5,7.557561358581186E-5,7.4774133774647189E-5,null,"Qty","Sewerage","Variable",2.8916671407197558E-3,2.8875023155106039E-3,2.8833534309415931E-3,2.8792203843843733E-3,2.8751030741465122E-3,2.8710013994623917E-3,2.8669152604801074E-3,2.8628445582525863E-3,2.8587891947255972E-3,null,"Qty","Sewerage","Variable",2.8833294942363086E-3,2.8791886057988325E-3,2.8750635210190723E-3,2.8709541384401849E-3,2.8668603575292551E-3,2.8627820786659708E-3,2.8587192031317432E-3,2.8546716330990485E-3]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Sewerage"},"Non Residential","Volumetric","Variable","$m",{"$f":"K165*K166/10^6","v":0},{"$f":"L165*L166/10^6","v":0},{"$f":"M165*M166/10^6","v":0},{"$f":"N165*N166/10^6","v":0},{"$f":"O165*O166/10^6","v":0},{"$f":"P165*P166/10^6","v":0},{"$f":"Q165*Q166/10^6","v":0},2.9471998355941045,2.7696728472898453,2.7300872385827328,2.8125383277436873,2.8061170025168791,2.8333992187425823,2.8578014568118513,2.8823898232544929,2.9071656471052476,2.9321302665025439,2.9572850287490957,2.9657266484765819,2.9741682682040684,2.982609887931555,2.9910515076590416,2.9994931273865282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Variable",-6.0235816438444112E-2,-1.4292521496120925E-2,3.0200899075942145E-2,-2.2831067450588272E-3,9.7224086526801479E-3,8.6123543438041406E-3,8.6039449605685991E-3,8.5955840014659834E-3,8.5872710494341309E-3,8.5790056921843938E-3,2.8545167765099411E-3,2.8463917036396502E-3,2.8383127537650044E-3,2.8302795352632693E-3,2.8222916609328408E-3,null,null,null,null,null,null,"Rev","Sewerage","Variable",{"$f":"IFERROR((S167/R167-1)*(R167/R$13),\"-\")","v":-1.7522260747167928E-3},-4.0342749820196979E-4,8.8821439150841728E-4,-6.6553152548579181E-5,2.8225783755753234E-4,2.4910731536899414E-4,2.4154587543251496E-4,2.3973109760501779E-4,2.3798990279936809E-4,2.3623238396353803E-4,7.8086567752062172E-5,7.723124722043147E-5,7.6394461163398797E-5,7.557561358581186E-5,7.4774133774647189E-5,null,"Rev","Sewerage","Variable",8.6081496434220472E-3,8.6039610787089771E-3,8.5997885454980327E-3,8.5956319405753323E-3,7.6365020771007597E-3,6.9508023193611823E-3,6.4358202504399831E-3,6.0345653065365656E-3,5.7128754501367673E-3,null,"Rev","Sewerage","Variable",8.5997644723536659E-3,8.59559998085202E-3,8.5914513830889216E-3,7.441444951753029E-3,6.67414321869364E-3,6.1252704614700448E-3,5.712805259350251E-3,5.3912260855033534E-3]
[null,null,null,{"$f":"D165+1","v":35},"Price","Trade Waste","Non Residential","Annual Fee","Fixed","$",null,null,null,null,null,null,null,324.28818818818814,314.072509765625,314.04435483870969,312.19353932584272,312.19824399260625,312.21141,313.99101503700001,315.78076382271092,317.58071417650041,319.39092424730649,321.21145251551616,321.21145251551616,321.21145251551616,321.21145251551616,321.21145251551616,321.21145251551616,null,null,{"$f":"IFERROR((X168-W168)/W168,\"\")","v":5.7000000000000332E-3},{"$f":"IFERROR((Y168-X168)/X168,\"\")","v":5.7000000000000401E-3},{"$f":"IFERROR((Z168-Y168)/Y168,\"\")","v":5.7000000000001E-3},{"$f":"IFERROR((AA168-Z168)/Z168,\"\")","v":5.7000000000000835E-3},{"$f":"IFERROR((AB168-AA168)/AA168,\"\")","v":5.7000000000000748E-3},{"$f":"IFERROR((AC168-AB168)/AB168,\"\")","v":0},{"$f":"IFERROR((AD168-AC168)/AC168,\"\")","v":0},{"$f":"IFERROR((AE168-AD168)/AD168,\"\")","v":0},{"$f":"IFERROR((AF168-AE168)/AE168,\"\")","v":0},{"$f":"IFERROR((AG168-AF168)/AF168,\"\")","v":0},null,null,null,"Price","Trade Waste","Fixed",{"$f":"IFERROR(S168/R168-1,\"-\")","v":-3.1501851731444708E-2},-8.9644671341426729E-5,-5.8934844213885951E-3,1.5069712120618917E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Fixed",{"$f":"IFERROR((S168/R168-1)*(R170/R$13),\"-\")","v":-8.5000316204957203E-5},-2.4475501830091355E-7,-1.7067043850354287E-5,4.217828728341709E-8,1.1864204202920068E-7,1.5823356136735571E-5,1.531370161259346E-5,1.516962869421132E-5,1.5030752165735954E-5,1.4891374907867453E-5,0,0,0,0,0,null,"Price","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F168","v":"Trade Waste"},"Non Residential","Annual Fee","Fixed","cust",null,null,null,null,null,null,null,843,853,856,865,871,871,871,871,871,871,871,871,871,871,871,871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Fixed",1.1862396204033177E-2,3.5169988276670949E-3,1.0514018691588856E-2,6.9364161849712058E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Fixed",{"$f":"IFERROR((S169/R169-1)*(R170/R$13),\"-\")","v":3.2007878041176408E-5},9.6023901872699001E-6,3.0447729258697529E-5,1.9414183378245166E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Trade Waste"},"Non Residential","Annual Fee","Fixed","$m",{"$f":"K168*K169/10^6","v":0},{"$f":"L168*L169/10^6","v":0},{"$f":"M168*M169/10^6","v":0},{"$f":"N168*N169/10^6","v":0},{"$f":"O168*O169/10^6","v":0},{"$f":"P168*P169/10^6","v":0},{"$f":"Q168*Q169/10^6","v":0},0.27337494264264262,0.26790385083007812,0.26882196774193551,0.27004741151685396,0.27192467051756003,0.27193613811,0.27348617409722698,0.27504504528958124,0.27661280204773186,0.27818949501940393,0.27977517514101458,0.27977517514101458,0.27977517514101458,0.27977517514101458,0.27977517514101458,0.27977517514101458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Fixed",-2.0013142973810627E-2,3.4270388761217241E-3,4.5585700648351768E-3,6.9515904268866446E-3,4.217194570155236E-5,5.6999999999998163E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Fixed",{"$f":"IFERROR((S170/R170-1)*(R170/R$13),\"-\")","v":-5.4000745592072075E-5},9.3567743658567476E-6,1.3201242190290403E-5,1.9456654231682488E-5,1.1864204202920068E-7,1.5823356136734958E-5,1.5313701612594056E-5,1.516962869421132E-5,1.5030752165735954E-5,1.4891374907868033E-5,0,0,0,0,0,null,"Rev","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D168+1","v":36},"Price","Water","Major Customers","Volumetric","Variable","$",null,null,null,null,null,null,null,2.1159809809809809,2.0492138671875,2.0491774193548387,2.0339035580524345,2.0339353049907576,2.03402108,2.0456150001560003,2.0572750056568894,2.0690014731891337,2.0807947815863117,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,2.0926553118413538,null,null,{"$f":"IFERROR((X171-W171)/W171,\"\")","v":5.7000000000001216E-3},{"$f":"IFERROR((Y171-X171)/X171,\"\")","v":5.6999999999999412E-3},{"$f":"IFERROR((Z171-Y171)/Y171,\"\")","v":5.7000000000000531E-3},{"$f":"IFERROR((AA171-Z171)/Z171,\"\")","v":5.6999999999999499E-3},{"$f":"IFERROR((AB171-AA171)/AA171,\"\")","v":5.7000000000000488E-3},{"$f":"IFERROR((AC171-AB171)/AB171,\"\")","v":0},{"$f":"IFERROR((AD171-AC171)/AC171,\"\")","v":0},{"$f":"IFERROR((AE171-AD171)/AD171,\"\")","v":0},{"$f":"IFERROR((AF171-AE171)/AE171,\"\")","v":0},{"$f":"IFERROR((AG171-AF171)/AF171,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.1553740035284883E-2,-1.7786251227835947E-5,-7.4536548949544201E-3,1.5608871029026972E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S171/R171-1)*(R173/R$13),\"-\")","v":-1.0674125950366307E-3},-6.1549939214156852E-7,-2.342649651535742E-4,5.1540483515663708E-7,1.0101009879380239E-6,1.6215246077320053E-4,1.5692969168934126E-4,1.5545328061418353E-4,1.5403012040459695E-4,1.5260182888768357E-4,0,0,0,0,0,null,"Price","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F171","v":"Water"},"Major Customers","Volumetric","Variable","kL",null,null,null,null,null,null,null,1619735,1657020,1423761,1566400,1138250,1370050,1370050,1370050,1370050,1370050,1370050,1370050,1370050,1370050,1370050,1370050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",2.3019197584790208E-2,-0.14077017778904299,0.1001846517779319,-0.27333375893769152,0.20364594772677358,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S172/R172-1)*(R173/R$13),\"-\")","v":7.7870266415852531E-4},-4.8714008225193865E-3,3.1487577957986079E-3,-9.0254792102543828E-3,4.8777207113974161E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Water"},"Major Customers","Volumetric","Variable","$m",{"$f":"K171*K172/10^6","v":0},{"$f":"L171*L172/10^6","v":0},{"$f":"M171*M172/10^6","v":0},{"$f":"N171*N172/10^6","v":0},{"$f":"O171*O172/10^6","v":0},{"$f":"P171*P172/10^6","v":0},{"$f":"Q171*Q172/10^6","v":0},3.427328454229229,3.3955883622070315,2.9175388917580642,3.1859065333333332,2.3151268609057296,2.7867105806539998,2.8025948309637281,2.8185696215002212,2.8346354683427726,2.8507928905123263,2.867042409988247,2.867042409988247,2.867042409988247,2.867042409988247,2.867042409988247,2.867042409988247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-9.2608842269059632E-3,-0.14078546026652339,9.198425506285357E-2,-0.27332241649805367,0.20369670781832494,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S173/R173-1)*(R173/R$13),\"-\")","v":-3.1328091230774593E-4},-4.8719296779526711E-3,2.8910230766873526E-3,-9.0251046829601961E-3,4.8789365153583415E-3,1.6215246077320685E-4,1.5692969168934126E-4,1.5545328061418353E-4,1.5403012040459695E-4,1.5260182888768357E-4,0,0,0,0,0,null,"Rev","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D171+1","v":37},"Price","Water","Major Customers","Non Connected","Fixed","$",null,null,null,null,null,null,null,91.408608608608588,88.529492187500011,88.504838709677415,87.872331460674161,87.868946395563768,87.872652000000016,88.373526116400015,88.877255215263503,89.383855569990502,89.893343546739445,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,90.405735604955865,null,null,{"$f":"IFERROR((X174-W174)/W174,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((Y174-X174)/X174,\"\")","v":5.7000000000000887E-3},{"$f":"IFERROR((Z174-Y174)/Y174,\"\")","v":5.699999999999962E-3},{"$f":"IFERROR((AA174-Z174)/Z174,\"\")","v":5.699999999999969E-3},{"$f":"IFERROR((AB174-AA174)/AA174,\"\")","v":5.7000000000000609E-3},{"$f":"IFERROR((AC174-AB174)/AB174,\"\")","v":0},{"$f":"IFERROR((AD174-AC174)/AC174,\"\")","v":0},{"$f":"IFERROR((AE174-AD174)/AD174,\"\")","v":0},{"$f":"IFERROR((AF174-AE174)/AE174,\"\")","v":0},{"$f":"IFERROR((AG174-AF174)/AF174,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1497213062681162E-2,-2.7847756960341918E-4,-7.1465838277844362E-3,-3.8522536663365692E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S174/R174-1)*(R176/R$13),\"-\")","v":-8.5252325520762065E-8},-7.5375050717576985E-10,-2.0441283930211462E-8,-1.0525245804623129E-10,1.1501293220084108E-10,1.5339339709748181E-8,1.4845274872120208E-8,1.4705608961870748E-8,1.4570980490541048E-8,1.4435866606496268E-8,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F174","v":"Water"},"Major Customers","Non Connected","Fixed","cust",null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S175/R175-1)*(R176/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Water"},"Major Customers","Non Connected","Fixed","$m",{"$f":"K174*K175/10^6","v":0},{"$f":"L174*L175/10^6","v":0},{"$f":"M174*M175/10^6","v":0},{"$f":"N174*N175/10^6","v":0},{"$f":"O174*O175/10^6","v":0},{"$f":"P174*P175/10^6","v":0},{"$f":"Q174*Q175/10^6","v":0},2.7422582582582576E-4,2.6558847656250005E-4,2.6551451612903226E-4,2.6361699438202246E-4,2.6360683918669133E-4,2.6361795600000004E-4,2.6512057834920006E-4,2.666317656457905E-4,2.6815156670997154E-4,2.6968003064021834E-4,2.7121720681486762E-4,2.7121720681486762E-4,2.7121720681486762E-4,2.7121720681486762E-4,2.7121720681486762E-4,2.7121720681486762E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1497213062681051E-2,-2.7847756960341918E-4,-7.1465838277846583E-3,-3.852253666325467E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S176/R176-1)*(R176/R$13),\"-\")","v":-8.5252325520761774E-8},-7.5375050717576985E-10,-2.0441283930212097E-8,-1.0525245804592796E-10,1.1501293220084108E-10,1.5339339709748181E-8,1.4845274872120208E-8,1.4705608961870748E-8,1.4570980490540479E-8,1.4435866606496268E-8,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D174+1","v":38},"Price","Water","Major Customers","20 mm","Fixed","$",null,null,null,null,null,null,null,182.97207207207202,177.21005859375001,177.19838709677418,175.86882022471909,175.89108133086873,175.89849900000002,176.90112044430003,177.90945683083254,178.9235407347683,179.94340491695647,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,null,null,{"$f":"IFERROR((X177-W177)/W177,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((Y177-X177)/X177,\"\")","v":5.6999999999999733E-3},{"$f":"IFERROR((Z177-Y177)/Y177,\"\")","v":5.7000000000000583E-3},{"$f":"IFERROR((AA177-Z177)/Z177,\"\")","v":5.6999999999999603E-3},{"$f":"IFERROR((AB177-AA177)/AA177,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AC177-AB177)/AB177,\"\")","v":0},{"$f":"IFERROR((AD177-AC177)/AC177,\"\")","v":0},{"$f":"IFERROR((AE177-AD177)/AD177,\"\")","v":0},{"$f":"IFERROR((AF177-AE177)/AE177,\"\")","v":0},{"$f":"IFERROR((AG177-AF177)/AF177,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S177/R177-1)*(R179/R$13),\"-\")","v":-1.7061659789352504E-7},-3.5684201751687337E-10,-4.296876277498849E-8,6.921687071503283E-10,2.3022637509240882E-10,3.0705421643537068E-8,2.9716430627908688E-8,2.9436855317329132E-8,2.9167363666735058E-8,2.8896900344454347E-8,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Water"},"Major Customers","20 mm","Fixed","cust",null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S178/R178-1)*(R179/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Water"},"Major Customers","20 mm","Fixed","$m",{"$f":"K177*K178/10^6","v":0},{"$f":"L177*L178/10^6","v":0},{"$f":"M177*M178/10^6","v":0},{"$f":"N177*N178/10^6","v":0},{"$f":"O177*O178/10^6","v":0},{"$f":"P177*P178/10^6","v":0},{"$f":"Q177*Q178/10^6","v":0},5.4891621621621603E-4,5.3163017578125007E-4,5.3159516129032251E-4,5.2760646067415726E-4,5.2767324399260616E-4,5.2769549700000008E-4,5.3070336133290011E-4,5.337283704924976E-4,5.367706222043049E-4,5.3983021475086936E-4,5.4290724697494941E-4,5.4290724697494941E-4,5.4290724697494941E-4,5.4290724697494941E-4,5.4290724697494941E-4,5.4290724697494941E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1491218375951702E-2,-6.5862497131807807E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.2171945701774405E-5,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S179/R179-1)*(R179/R$13),\"-\")","v":-1.7061659789352446E-7},-3.568420175180764E-10,-4.296876277498849E-8,6.921687071503283E-10,2.3022637509362102E-10,3.0705421643537068E-8,2.971643062790753E-8,2.9436855317329132E-8,2.9167363666733923E-8,2.8896900344455472E-8,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D177+1","v":39},"Price","Water","Major Customers","25 mm","Fixed","$",null,null,null,null,null,null,null,182.97207207207202,177.21005859375001,177.19838709677418,175.86882022471909,175.89108133086873,175.89849900000002,176.90112044430003,177.90945683083254,178.9235407347683,179.94340491695647,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,180.96908232498313,null,null,{"$f":"IFERROR((X180-W180)/W180,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((Y180-X180)/X180,\"\")","v":5.6999999999999733E-3},{"$f":"IFERROR((Z180-Y180)/Y180,\"\")","v":5.7000000000000583E-3},{"$f":"IFERROR((AA180-Z180)/Z180,\"\")","v":5.6999999999999603E-3},{"$f":"IFERROR((AB180-AA180)/AA180,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AC180-AB180)/AB180,\"\")","v":0},{"$f":"IFERROR((AD180-AC180)/AC180,\"\")","v":0},{"$f":"IFERROR((AE180-AD180)/AD180,\"\")","v":0},{"$f":"IFERROR((AF180-AE180)/AE180,\"\")","v":0},{"$f":"IFERROR((AG180-AF180)/AF180,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.5032673481896239E-3,1.2657790119474654E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S180/R180-1)*(R182/R$13),\"-\")","v":-1.1374439859568336E-7},-2.3789467834458221E-10,-2.8645841849992331E-8,4.6144580476688548E-10,1.5348425006160589E-10,2.0470281095691378E-8,1.9810953751939125E-8,1.9624570211552756E-8,1.9444909111156707E-8,1.9264600229636233E-8,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F180","v":"Water"},"Major Customers","25 mm","Fixed","cust",null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S181/R181-1)*(R182/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Water"},"Major Customers","25 mm","Fixed","$m",{"$f":"K180*K181/10^6","v":0},{"$f":"L180*L181/10^6","v":0},{"$f":"M180*M181/10^6","v":0},{"$f":"N180*N181/10^6","v":0},{"$f":"O180*O181/10^6","v":0},{"$f":"P180*P181/10^6","v":0},{"$f":"Q180*Q181/10^6","v":0},3.6594414414414404E-4,3.5442011718750003E-4,3.5439677419354839E-4,3.5173764044943819E-4,3.5178216266173746E-4,3.5179699800000006E-4,3.5380224088860009E-4,3.5581891366166508E-4,3.5784708146953658E-4,3.5988680983391294E-4,3.6193816464996626E-4,3.6193816464996626E-4,3.6193816464996626E-4,3.6193816464996626E-4,3.6193816464996626E-4,3.6193816464996626E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1491218375951813E-2,-6.5862497131585762E-5,-7.503267348189735E-3,1.2657790119474654E-4,4.2171945701774405E-5,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S182/R182-1)*(R182/R$13),\"-\")","v":-1.1374439859568336E-7},-2.3789467834458221E-10,-2.8645841849992754E-8,4.6144580476688548E-10,1.5348425006241402E-10,2.0470281095691378E-8,1.9810953751938354E-8,1.9624570211552756E-8,1.9444909111156707E-8,1.9264600229636233E-8,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D180+1","v":40},"Price","Water","Major Customers","32 mm","Fixed","$",null,null,null,null,null,null,null,468.98898898898892,454.20463867187505,454.19274193548387,450.8151685393259,450.83387245841033,450.85288500000001,453.42274644450004,456.0072560992337,458.60649745899934,461.22055449451568,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,463.84951165513445,null,null,{"$f":"IFERROR((X183-W183)/W183,\"\")","v":5.7000000000000444E-3},{"$f":"IFERROR((Y183-X183)/X183,\"\")","v":5.7000000000000332E-3},{"$f":"IFERROR((Z183-Y183)/Y183,\"\")","v":5.7000000000000228E-3},{"$f":"IFERROR((AA183-Z183)/Z183,\"\")","v":5.700000000000093E-3},{"$f":"IFERROR((AB183-AA183)/AA183,\"\")","v":5.7000000000000618E-3},{"$f":"IFERROR((AC183-AB183)/AB183,\"\")","v":0},{"$f":"IFERROR((AD183-AC183)/AC183,\"\")","v":0},{"$f":"IFERROR((AE183-AD183)/AD183,\"\")","v":0},{"$f":"IFERROR((AF183-AE183)/AE183,\"\")","v":0},{"$f":"IFERROR((AG183-AF183)/AF183,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1523875110553989E-2,-2.6192459033347326E-5,-7.4364319028191739E-3,4.1489107709180573E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S183/R183-1)*(R185/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F183","v":"Water"},"Major Customers","32 mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S184/R184-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Water"},"Major Customers","32 mm","Fixed","$m",{"$f":"K183*K184/10^6","v":0},{"$f":"L183*L184/10^6","v":0},{"$f":"M183*M184/10^6","v":0},{"$f":"N183*N184/10^6","v":0},{"$f":"O183*O184/10^6","v":0},{"$f":"P183*P184/10^6","v":0},{"$f":"Q183*Q184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S185/R185-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":41},"Price","Water","Major Customers","40 mm","Fixed","$",null,null,null,null,null,null,null,732.00995995995982,708.94814453125002,708.91935483870975,703.69255617977535,703.6868761552679,703.71655199999998,707.72773634639998,711.76178444357447,715.81882661490283,719.89899392660777,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,724.00241819198948,null,null,{"$f":"IFERROR((X186-W186)/W186,\"\")","v":5.7000000000000002E-3},{"$f":"IFERROR((Y186-X186)/X186,\"\")","v":5.7000000000000158E-3},{"$f":"IFERROR((Z186-Y186)/Y186,\"\")","v":5.6999999999999829E-3},{"$f":"IFERROR((AA186-Z186)/Z186,\"\")","v":5.6999999999999924E-3},{"$f":"IFERROR((AB186-AA186)/AA186,\"\")","v":5.7000000000000557E-3},{"$f":"IFERROR((AC186-AB186)/AB186,\"\")","v":0},{"$f":"IFERROR((AD186-AC186)/AC186,\"\")","v":0},{"$f":"IFERROR((AE186-AD186)/AD186,\"\")","v":0},{"$f":"IFERROR((AF186-AE186)/AE186,\"\")","v":0},{"$f":"IFERROR((AG186-AF186)/AF186,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504783664379699E-2,-4.0609024457349818E-5,-7.3729100824502236E-3,-8.0717416399700426E-6,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S186/R186-1)*(R188/R$13),\"-\")","v":-2.2762462603846141E-7},-2.9340343662405492E-10,-5.6306324605605752E-8,-1.7661005672754837E-10,9.2106590892221673E-10,1.2284308035338083E-7,1.1888642721856933E-7,1.1776793118418661E-7,1.1668977681546258E-7,1.1560773508298684E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F186","v":"Water"},"Major Customers","40 mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S187/R187-1)*(R188/R$13),\"-\")","v":0},0,1.5273840037635069E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Water"},"Major Customers","40 mm","Fixed","$m",{"$f":"K186*K187/10^6","v":0},{"$f":"L186*L187/10^6","v":0},{"$f":"M186*M187/10^6","v":0},{"$f":"N186*N187/10^6","v":0},{"$f":"O186*O187/10^6","v":0},{"$f":"P186*P187/10^6","v":0},{"$f":"Q186*Q187/10^6","v":0},7.3200995995995977E-4,7.0894814453125008E-4,7.0891935483870976E-4,2.1110776685393262E-3,2.1110606284658038E-3,2.1111496560000001E-3,2.1231832090391999E-3,2.1352853533307234E-3,2.1474564798447085E-3,2.1596969817798237E-3,2.1720072545759685E-3,2.1720072545759685E-3,2.1720072545759685E-3,2.1720072545759685E-3,2.1720072545759685E-3,2.1720072545759685E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1504783664379588E-2,-4.0609024457460841E-5,1.9778812697526496,-8.0717416399700426E-6,4.217194570155236E-5,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S188/R188-1)*(R188/R$13),\"-\")","v":-2.2762462603846061E-7},-2.9340343662485703E-10,1.5104921063818253E-5,-1.7661005672754837E-10,9.2106590892221673E-10,1.2284308035337604E-7,1.1888642721856933E-7,1.1776793118418661E-7,1.1668977681546712E-7,1.1560773508298234E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D186+1","v":42},"Price","Water","Major Customers","50 mm","Fixed","$",null,null,null,null,null,null,null,1143.8575075075075,1107.8164550781248,1107.7887096774193,1099.5991573033707,1099.5873382624768,1099.6337100000001,1105.9016221470001,1112.2052613932381,1118.5448313831796,1124.9205369220638,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,null,null,{"$f":"IFERROR((X189-W189)/W189,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Y189-X189)/X189,\"\")","v":5.7000000000000314E-3},{"$f":"IFERROR((Z189-Y189)/Y189,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((AA189-Z189)/Z189,\"\")","v":5.700000000000047E-3},{"$f":"IFERROR((AB189-AA189)/AA189,\"\")","v":5.6999999999999742E-3},{"$f":"IFERROR((AC189-AB189)/AB189,\"\")","v":0},{"$f":"IFERROR((AD189-AC189)/AC189,\"\")","v":0},{"$f":"IFERROR((AE189-AD189)/AD189,\"\")","v":0},{"$f":"IFERROR((AF189-AE189)/AE189,\"\")","v":0},{"$f":"IFERROR((AG189-AF189)/AF189,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1508341023976816E-2,-2.5045124197542457E-5,-7.3927025095186227E-3,-1.0748499410295764E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S189/R189-1)*(R191/R$13),\"-\")","v":-2.1343933932602249E-6},-1.6965646797632896E-9,-5.2933769724560272E-7,-8.5748047741151548E-10,3.3582867220847626E-9,4.4789659638308168E-7,3.715459659416975E-7,3.6805042234417089E-7,3.6468095523397361E-7,3.6129933926579579E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F189","v":"Water"},"Major Customers","50 mm","Fixed","cust",null,null,null,null,null,null,null,6,6,6,7,7,7,6,6,6,6,6,6,6,6,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0.16666666666666674,0,0,-0.1428571428571429,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S190/R190-1)*(R191/R$13),\"-\")","v":0},0,1.1933788682466336E-5,0,0,-1.1225478606092202E-5,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",-7.4179900227448581E-2,-5.0085748407003527E-2,-3.7804541804238534E-2,-3.0359733904420927E-2,-2.5364554516409732E-2,-2.1780822017817281E-2,-1.9084377637015315E-2,-1.6982005508324627E-2,-1.5296863975959973E-2,null,"Qty","Water","Fixed",0,0,0,0,0,{"$f":"IFERROR((AE190/$X190)^(1/DI$61)-1,\"-\")","v":0},0,0]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Water"},"Major Customers","50 mm","Fixed","$m",{"$f":"K189*K190/10^6","v":0},{"$f":"L189*L190/10^6","v":0},{"$f":"M189*M190/10^6","v":0},{"$f":"N189*N190/10^6","v":0},{"$f":"O189*O190/10^6","v":0},{"$f":"P189*P190/10^6","v":0},{"$f":"Q189*Q190/10^6","v":0},6.8631450450450451E-3,6.6468987304687489E-3,6.6467322580645158E-3,7.6971941011235948E-3,7.6971113678373374E-3,7.6974359700000003E-3,6.6354097328820008E-3,6.6732315683594281E-3,6.7112689882990783E-3,6.749523221532383E-3,6.7879955038951173E-3,6.7879955038951173E-3,6.7879955038951173E-3,6.7879955038951173E-3,6.7879955038951173E-3,6.7879955038951173E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1508341023976816E-2,-2.5045124197542457E-5,0.15804184707222824,-1.0748499410406787E-5,4.217194570155236E-5,-0.13797142857142852,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S191/R191-1)*(R191/R$13),\"-\")","v":-2.1343933932602249E-6},-1.6965646797632896E-9,1.1316228035679793E-5,-8.5748047742037252E-10,3.3582867220847626E-9,-1.084156723776384E-5,3.715459659416975E-7,3.6805042234418523E-7,3.6468095523397361E-7,3.6129933926579579E-7,0,0,0,0,0,null,"Rev","Water","Fixed",-6.8902725658745001E-2,-4.4671237172923317E-2,-3.2320027692522624E-2,-2.483278438767611E-2,-2.0737230312085297E-2,-1.7801307706779013E-2,-1.5593590767780885E-2,-1.3873047403052285E-2,-1.249444780683695E-2,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D189+1","v":43},"Price","Water","Major Customers","80 mm","Fixed","$",null,null,null,null,null,null,null,2928.5375875875875,2836.2673828125003,2836.2435483870968,2815.2668539325841,2815.2683456561922,2815.3870710000006,2831.4347773047007,2847.5739555353375,2863.8051270818892,2880.1288163062559,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,2896.5455505592017,null,null,{"$f":"IFERROR((X192-W192)/W192,\"\")","v":5.7000000000000392E-3},{"$f":"IFERROR((Y192-X192)/X192,\"\")","v":5.7000000000000176E-3},{"$f":"IFERROR((Z192-Y192)/Y192,\"\")","v":5.7000000000000791E-3},{"$f":"IFERROR((AA192-Z192)/Z192,\"\")","v":5.699999999999982E-3},{"$f":"IFERROR((AB192-AA192)/AA192,\"\")","v":5.7000000000000644E-3},{"$f":"IFERROR((AC192-AB192)/AB192,\"\")","v":0},{"$f":"IFERROR((AD192-AC192)/AC192,\"\")","v":0},{"$f":"IFERROR((AE192-AD192)/AD192,\"\")","v":0},{"$f":"IFERROR((AF192-AE192)/AE192,\"\")","v":0},{"$f":"IFERROR((AG192-AF192)/AF192,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.150726327234743E-2,-8.4034479781447402E-6,-7.3959425897827114E-3,5.2986934639953631E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S192/R192-1)*(R194/R$13),\"-\")","v":-4.553624783215202E-6},-1.2145149368282296E-9,-1.1298699683882465E-6,7.730406522471988E-11,6.1415756200622302E-9,8.1910540829210296E-7,7.9272283979791594E-7,7.852648197915743E-7,7.7807579398845079E-7,7.7086084763152941E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F192","v":"Water"},"Major Customers","80 mm","Fixed","cust",null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S193/R193-1)*(R194/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW193","v":"Qty"},"Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Water"},"Major Customers","80 mm","Fixed","$m",{"$f":"K192*K193/10^6","v":0},{"$f":"L192*L193/10^6","v":0},{"$f":"M192*M193/10^6","v":0},{"$f":"N192*N193/10^6","v":0},{"$f":"O192*O193/10^6","v":0},{"$f":"P192*P193/10^6","v":0},{"$f":"Q192*Q193/10^6","v":0},1.4642687937937937E-2,1.4181336914062502E-2,1.4181217741935485E-2,1.407633426966292E-2,1.4076341728280961E-2,1.4076935355000004E-2,1.4157173886523504E-2,1.4237869777676687E-2,1.4319025635409445E-2,1.4400644081531281E-2,1.4482727752796009E-2,1.4482727752796009E-2,1.4482727752796009E-2,1.4482727752796009E-2,1.4482727752796009E-2,1.4482727752796009E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E194","v":"Rev"},"Water",{"$f":"I194","v":"Fixed"},-3.1507263272347319E-2,-8.4034479781447402E-6,-7.3959425897828224E-3,5.2986934662158092E-7,4.217194570155236E-5,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW194","v":"Rev"},"Water","Fixed",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":-4.5536247832151859E-6},-1.2145149368282296E-9,-1.1298699683882635E-6,7.7304065257114561E-11,6.1415756200622302E-9,8.1910540829210296E-7,7.9272283979788513E-7,7.852648197915743E-7,7.7807579398845079E-7,7.7086084763152941E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,{"$f":"CN194","v":"Rev"},"Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D192+1","v":44},"Price","Water","Major Customers","100 mm","Fixed","$",null,null,null,null,null,null,null,4575.5185185185182,4431.3629394531245,4431.3435483870962,4398.5518258426973,4398.5331792975967,4398.7186739999997,4423.7913704417997,4449.0069812533184,4474.3663210464629,4499.8702090764282,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,null,null,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y195-X195)/X195,\"\")","v":5.7000000000000939E-3},{"$f":"IFERROR((Z195-Y195)/Y195,\"\")","v":5.7000000000001312E-3},{"$f":"IFERROR((AA195-Z195)/Z195,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((AB195-AA195)/AA195,\"\")","v":5.700000000000119E-3},{"$f":"IFERROR((AC195-AB195)/AB195,\"\")","v":0},{"$f":"IFERROR((AD195-AC195)/AC195,\"\")","v":0},{"$f":"IFERROR((AE195-AD195)/AD195,\"\")","v":0},{"$f":"IFERROR((AF195-AE195)/AE195,\"\")","v":0},{"$f":"IFERROR((AG195-AF195)/AF195,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1505845399150356E-2,-4.3758695221773891E-6,-7.3999504182731268E-3,-4.2392464244533912E-6,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S195/R195-1)*(R197/R$13),\"-\")","v":-1.5651281168782352E-5},-2.1738147932830633E-9,-3.8857810370911364E-6,-2.1258617939713589E-9,2.1110113071460846E-8,2.8154677001937208E-6,2.7247842927939214E-6,2.6991492350557052E-6,2.6744387768660126E-6,2.6496392233276007E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Water"},"Major Customers","100 mm","Fixed","cust",null,null,null,null,null,null,null,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S196/R196-1)*(R197/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Water"},"Major Customers","100 mm","Fixed","$m",{"$f":"K195*K196/10^6","v":0},{"$f":"L195*L196/10^6","v":0},{"$f":"M195*M196/10^6","v":0},{"$f":"N195*N196/10^6","v":0},{"$f":"O195*O196/10^6","v":0},{"$f":"P195*P196/10^6","v":0},{"$f":"Q195*Q196/10^6","v":0},5.0330703703703704E-2,4.8744992333984369E-2,4.8744779032258052E-2,4.8384070084269669E-2,4.8383864972273566E-2,4.8385905413999994E-2,4.8661705074859798E-2,4.89390767937865E-2,4.9218029531511095E-2,4.9498572299840705E-2,4.9780714161949804E-2,4.9780714161949804E-2,4.9780714161949804E-2,4.9780714161949804E-2,4.9780714161949804E-2,4.9780714161949804E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1505845399150356E-2,-4.3758695222884114E-6,-7.3999504182730158E-3,-4.2392464244533912E-6,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S197/R197-1)*(R197/R$13),\"-\")","v":-1.5651281168782352E-5},-2.173814793338216E-9,-3.8857810370910788E-6,-2.1258617939713589E-9,2.1110113071460846E-8,2.8154677001937208E-6,2.7247842927939214E-6,2.6991492350558103E-6,2.6744387768660126E-6,2.6496392233276007E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D195+1","v":45},"Price","Water","Major Customers","150 mm","Fixed","$",null,null,null,null,null,null,null,10295.137887887886,9970.79052734375,9970.7903225806458,9896.9821629213493,9896.9907116451013,9897.4080870000016,9953.8233130959015,10010.560105980549,10067.620298584638,10125.005734286571,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,null,null,{"$f":"IFERROR((X198-W198)/W198,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y198-X198)/X198,\"\")","v":5.7000000000000366E-3},{"$f":"IFERROR((Z198-Y198)/Y198,\"\")","v":5.6999999999999898E-3},{"$f":"IFERROR((AA198-Z198)/Z198,\"\")","v":5.7000000000001164E-3},{"$f":"IFERROR((AB198-AA198)/AA198,\"\")","v":5.6999999999999508E-3},{"$f":"IFERROR((AC198-AB198)/AB198,\"\")","v":0},{"$f":"IFERROR((AD198-AC198)/AC198,\"\")","v":0},{"$f":"IFERROR((AE198-AD198)/AD198,\"\")","v":0},{"$f":"IFERROR((AF198-AE198)/AE198,\"\")","v":0},{"$f":"IFERROR((AG198-AF198)/AF198,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504906886747674E-2,-2.0536295886053324E-8,-7.4024382492674512E-3,8.6377075469989961E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":-1.9208231081021563E-5},-1.2520772522955806E-11,-4.7706442901314799E-6,5.31614110054834E-10,3.45448373106781E-8,4.607264457888502E-6,4.4588690634733676E-6,4.4169195534913927E-6,4.3764830690850258E-6,4.3359007880021474E-6,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F198","v":"Water"},"Major Customers","150 mm","Fixed","cust",null,null,null,null,null,null,null,6,6,6,6,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0.33333333333333326,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S199/R199-1)*(R200/R$13),\"-\")","v":0},0,0,2.05152469434066E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IFERROR((Z199/$X199)^(1/DD$61)-1,\"-\")","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Water"},"Major Customers","150 mm","Fixed","$m",{"$f":"K198*K199/10^6","v":0},{"$f":"L198*L199/10^6","v":0},{"$f":"M198*M199/10^6","v":0},{"$f":"N198*N199/10^6","v":0},{"$f":"O198*O199/10^6","v":0},{"$f":"P198*P199/10^6","v":0},{"$f":"Q198*Q199/10^6","v":0},6.1770827327327318E-2,5.9824743164062499E-2,5.9824741935483879E-2,5.9381892977528099E-2,7.9175925693160815E-2,7.9179264696000007E-2,7.9630586504767217E-2,8.0084480847844391E-2,8.0540962388677098E-2,8.1000045874292576E-2,8.1461746135776031E-2,8.1461746135776031E-2,8.1461746135776031E-2,8.1461746135776031E-2,8.1461746135776031E-2,8.1461746135776031E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1504906886747674E-2,-2.0536295775031022E-8,-7.4024382492674512E-3,0.33333448502767293,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S200/R200-1)*(R200/R$13),\"-\")","v":-1.9208231081021563E-5},-1.2520772455266627E-11,-4.7706442901314799E-6,2.0515317825287946E-4,3.4544837310496213E-8,4.607264457888502E-6,4.4588690634733676E-6,4.4169195534912208E-6,4.3764830690851969E-6,4.3359007880019788E-6,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D198+1","v":46},"Price","Water","Major Customers","Raw Volumetric","Variable","$",null,null,null,null,null,null,null,1.1896171171171168,1.1521567382812501,1.1520725806451613,1.1434887640449438,1.1433992606284658,1.1434474800000001,1.1499651306360001,1.1565199318806254,1.1631120954923451,1.1697418344366515,1.1764093628929404,1.1764093628929404,1.1764093628929404,1.1764093628929404,1.1764093628929404,1.1764093628929404,null,null,{"$f":"IFERROR((X201-W201)/W201,\"\")","v":5.7000000000000627E-3},{"$f":"IFERROR((Y201-X201)/X201,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Z201-Y201)/Y201,\"\")","v":5.7000000000000817E-3},{"$f":"IFERROR((AA201-Z201)/Z201,\"\")","v":5.7000000000000349E-3},{"$f":"IFERROR((AB201-AA201)/AA201,\"\")","v":5.7000000000000132E-3},{"$f":"IFERROR((AC201-AB201)/AB201,\"\")","v":0},{"$f":"IFERROR((AD201-AC201)/AC201,\"\")","v":0},{"$f":"IFERROR((AE201-AD201)/AD201,\"\")","v":0},{"$f":"IFERROR((AF201-AE201)/AE201,\"\")","v":0},{"$f":"IFERROR((AG201-AF201)/AF201,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.1489441684100061E-2,-7.3043565421815337E-5,-7.4507602597490008E-3,-7.827223081879886E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S201/R201-1)*(R203/R$13),\"-\")","v":-1.3552133844132524E-3},-2.3832431863791735E-6,-9.4069573628643063E-5,-1.7225788542071569E-7,5.8386318239928011E-8,1.3586376226990373E-5,1.3148772595311581E-5,1.3025067557243457E-5,1.2905824284914892E-5,1.2786151072321805E-5,0,0,0,0,0,null,"Price","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F201","v":"Water"},"Major Customers","Raw Volumetric","Variable","kL",null,null,null,null,null,null,null,3665302,2778732.0000000075,1017296,185693,117037,204200,204200,204200,204200,204200,204200,204200,204200,204200,204200,204200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR(S202/R202-1,\"-\")","v":-0.24188184220563336},-0.63389920294580504,-0.81746414023057201,-0.36972853042387166,0.74474738757828729,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":-1.0409886376903444E-2},-2.0682669959325113E-2,-1.0320893499099881E-2,-8.1368135498737567E-4,1.0310896795520694E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Water"},"Major Customers","Raw Volumetric","Variable","$m",{"$f":"K201*K202/10^6","v":0},{"$f":"L201*L202/10^6","v":0},{"$f":"M201*M202/10^6","v":0},{"$f":"N201*N202/10^6","v":0},{"$f":"O201*O202/10^6","v":0},{"$f":"P201*P202/10^6","v":0},{"$f":"Q201*Q202/10^6","v":0},4.3603059986036028,3.2015347976777431,1.171998828,0.21233785906179775,0.13382001926617373,0.233491975416,0.23482287967587123,0.23616137009002369,0.23750748989953685,0.23886128259196424,0.24022279190273843,0.24022279190273843,0.24022279190273843,0.24022279190273843,0.24022279190273843,0.24022279190273843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.2657545597251566,-0.6339259442533256,-0.8188241711605212,-0.36977786317781691,0.74482096697037892,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S203/R203-1)*(R203/R$13),\"-\")","v":-1.1437298251313094E-2},-2.0683542466555217E-2,-1.0338064569600328E-2,-8.1378992421796603E-4,1.0311915489282886E-3,1.3586376226990373E-5,1.3148772595311581E-5,1.3025067557243457E-5,1.2905824284914892E-5,1.2786151072321805E-5,0,0,0,0,0,null,"Rev","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D201+1","v":47},"Price","Water","Major Customers","Raw 100 mm","Fixed","$",null,null,null,null,null,null,null,4575.5185185185182,4431.3629394531245,4431.3435483870962,4398.5518258426973,4398.5331792975967,4398.7186739999997,4423.7913704417997,4449.0069812533184,4474.3663210464629,4499.8702090764282,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,4525.5194692681644,null,null,{"$f":"IFERROR((X204-W204)/W204,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y204-X204)/X204,\"\")","v":5.7000000000000939E-3},{"$f":"IFERROR((Z204-Y204)/Y204,\"\")","v":5.7000000000001312E-3},{"$f":"IFERROR((AA204-Z204)/Z204,\"\")","v":5.7000000000001052E-3},{"$f":"IFERROR((AB204-AA204)/AA204,\"\")","v":5.700000000000119E-3},{"$f":"IFERROR((AC204-AB204)/AB204,\"\")","v":0},{"$f":"IFERROR((AD204-AC204)/AC204,\"\")","v":0},{"$f":"IFERROR((AE204-AD204)/AD204,\"\")","v":0},{"$f":"IFERROR((AF204-AE204)/AE204,\"\")","v":0},{"$f":"IFERROR((AG204-AF204)/AF204,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1505845399150356E-2,-4.3758695221773891E-6,-7.3999504182731268E-3,-4.2392464244533912E-6,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S204/R204-1)*(R206/R$13),\"-\")","v":-1.4228437426165771E-6},-1.9761952666209665E-10,-3.5325282155373977E-7,-1.9326016308830537E-10,1.9191011883146222E-9,2.5595160910852014E-7,2.4770766298126557E-7,2.4537720318688226E-7,2.4313079789691018E-7,2.4087629302978191E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F204","v":"Water"},"Major Customers","Raw 100 mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S205/R205-1)*(R206/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Water"},"Major Customers","Raw 100 mm","Fixed","$m",{"$f":"K204*K205/10^6","v":0},{"$f":"L204*L205/10^6","v":0},{"$f":"M204*M205/10^6","v":0},{"$f":"N204*N205/10^6","v":0},{"$f":"O204*O205/10^6","v":0},{"$f":"P204*P205/10^6","v":0},{"$f":"Q204*Q205/10^6","v":0},4.5755185185185178E-3,4.4313629394531241E-3,4.4313435483870961E-3,4.3985518258426977E-3,4.3985331792975963E-3,4.3987186740000002E-3,4.4237913704417995E-3,4.4490069812533183E-3,4.4743663210464624E-3,4.4998702090764285E-3,4.5255194692681647E-3,4.5255194692681647E-3,4.5255194692681647E-3,4.5255194692681647E-3,4.5255194692681647E-3,4.5255194692681647E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1505845399150356E-2,-4.3758695220663668E-6,-7.3999504182730158E-3,-4.2392464246754358E-6,4.217194570155236E-5,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S206/R206-1)*(R206/R$13),\"-\")","v":-1.4228437426165771E-6},-1.9761952665708274E-10,-3.5325282155373448E-7,-1.9326016309842799E-10,1.9191011883247267E-9,2.5595160910851013E-7,2.4770766298126557E-7,2.4537720318688226E-7,2.4313079789691965E-7,2.4087629302978191E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834921047E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834921047E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D204+1","v":48},"Price","Water","Major Customers","Raw 150 mm","Fixed","$",null,null,null,null,null,null,null,10295.137887887886,9970.79052734375,9970.7903225806458,9896.9821629213493,9896.9907116451013,9897.4080870000016,9953.8233130959015,10010.560105980549,10067.620298584638,10125.005734286571,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,10182.718266972004,null,null,{"$f":"IFERROR((X207-W207)/W207,\"\")","v":5.6999999999999915E-3},{"$f":"IFERROR((Y207-X207)/X207,\"\")","v":5.7000000000000366E-3},{"$f":"IFERROR((Z207-Y207)/Y207,\"\")","v":5.6999999999999898E-3},{"$f":"IFERROR((AA207-Z207)/Z207,\"\")","v":5.7000000000001164E-3},{"$f":"IFERROR((AB207-AA207)/AA207,\"\")","v":5.6999999999999508E-3},{"$f":"IFERROR((AC207-AB207)/AB207,\"\")","v":0},{"$f":"IFERROR((AD207-AC207)/AC207,\"\")","v":0},{"$f":"IFERROR((AE207-AD207)/AD207,\"\")","v":0},{"$f":"IFERROR((AF207-AE207)/AE207,\"\")","v":0},{"$f":"IFERROR((AG207-AF207)/AF207,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504906886747674E-2,-2.0536295886053324E-8,-7.4024382492674512E-3,8.6377075469989961E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S207/R207-1)*(R209/R$13),\"-\")","v":-3.2013718468369275E-6},-2.0867954204926344E-12,-7.9510738168858009E-7,8.8602351675805659E-11,4.3181046638347625E-9,5.7590805723606275E-7,5.5735863293417096E-7,5.5211494418642409E-7,5.4706038363562823E-7,5.4198759850026843E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F207","v":"Water"},"Major Customers","Raw 150 mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S208/R208-1)*(R209/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Water"},"Major Customers","Raw 150 mm","Fixed","$m",{"$f":"K207*K208/10^6","v":0},{"$f":"L207*L208/10^6","v":0},{"$f":"M207*M208/10^6","v":0},{"$f":"N207*N208/10^6","v":0},{"$f":"O207*O208/10^6","v":0},{"$f":"P207*P208/10^6","v":0},{"$f":"Q207*Q208/10^6","v":0},1.0295137887887886E-2,9.9707905273437505E-3,9.9707903225806464E-3,9.8969821629213486E-3,9.8969907116451018E-3,9.8974080870000009E-3,9.9538233130959022E-3,1.0010560105980549E-2,1.0067620298584637E-2,1.0125005734286572E-2,1.0182718266972004E-2,1.0182718266972004E-2,1.0182718266972004E-2,1.0182718266972004E-2,1.0182718266972004E-2,1.0182718266972004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.1504906886747563E-2,-2.0536295886053324E-8,-7.4024382492675622E-3,8.6377075469989961E-7,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000002604E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S209/R209-1)*(R209/R$13),\"-\")","v":-3.2013718468369161E-6},-2.0867954204926344E-12,-7.9510738168859195E-7,8.8602351675805659E-11,4.3181046638120266E-9,5.7590805723606275E-7,5.5735863293417096E-7,5.521149441864026E-7,5.4706038363564962E-7,5.4198759850024736E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D207+1","v":49},"Price","Water","Major Customers","Raw 200 mm","Fixed","$",null,null,null,null,null,null,null,0,0,0,0,0,17600.062900000001,17700.383258530001,17801.275443103623,17902.742713129315,18004.788346594152,18107.41564016974,18107.41564016974,18107.41564016974,18107.41564016974,18107.41564016974,18107.41564016974,null,null,{"$f":"IFERROR((X210-W210)/W210,\"\")","v":5.6999999999999881E-3},{"$f":"IFERROR((Y210-X210)/X210,\"\")","v":5.7000000000000687E-3},{"$f":"IFERROR((Z210-Y210)/Y210,\"\")","v":5.7000000000000991E-3},{"$f":"IFERROR((AA210-Z210)/Z210,\"\")","v":5.699999999999995E-3},{"$f":"IFERROR((AB210-AA210)/AA210,\"\")","v":5.7000000000000644E-3},{"$f":"IFERROR((AC210-AB210)/AB210,\"\")","v":0},{"$f":"IFERROR((AD210-AC210)/AC210,\"\")","v":0},{"$f":"IFERROR((AE210-AD210)/AD210,\"\")","v":0},{"$f":"IFERROR((AF210-AE210)/AE210,\"\")","v":0},{"$f":"IFERROR((AG210-AF210)/AF210,\"\")","v":0},null,null,null,"Price","Water","Fixed","-","-","-","-","-",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S210/R210-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-",1.0241083264299177E-6,9.9112281834513978E-7,9.8179823043514073E-7,9.7280995968345675E-7,9.6378928106985202E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F210","v":"Water"},"Major Customers","Raw 200 mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S211/R211-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-",0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Water"},"Major Customers","Raw 200 mm","Fixed","$m",{"$f":"K210*K211/10^6","v":0},{"$f":"L210*L211/10^6","v":0},{"$f":"M210*M211/10^6","v":0},{"$f":"N210*N211/10^6","v":0},{"$f":"O210*O211/10^6","v":0},{"$f":"P210*P211/10^6","v":0},{"$f":"Q210*Q211/10^6","v":0},0,0,0,0,0,1.7600062900000001E-2,1.770038325853E-2,1.7801275443103622E-2,1.7902742713129315E-2,1.8004788346594153E-2,1.8107415640169738E-2,1.8107415640169738E-2,1.8107415640169738E-2,1.8107415640169738E-2,1.8107415640169738E-2,1.8107415640169738E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-",5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S212/R212-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-",1.0241083264298779E-6,9.9112281834513978E-7,9.8179823043517906E-7,9.7280995968345675E-7,9.6378928106981432E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D210+1","v":50},"Price","Water","Major Customers","Fire 32 mm","Fixed","$",null,null,null,null,null,null,null,117.16981981981981,113.4783203125,113.4774193548387,112.61067415730338,112.62421441774491,112.62896400000001,113.27094909480002,113.91659350464037,114.56591808761682,115.21894382071625,115.87569180049434,115.87569180049434,115.87569180049434,115.87569180049434,115.87569180049434,115.87569180049434,null,null,{"$f":"IFERROR((X213-W213)/W213,\"\")","v":5.700000000000054E-3},{"$f":"IFERROR((Y213-X213)/X213,\"\")","v":5.6999999999999811E-3},{"$f":"IFERROR((Z213-Y213)/Y213,\"\")","v":5.6999999999999777E-3},{"$f":"IFERROR((AA213-Z213)/Z213,\"\")","v":5.7000000000000887E-3},{"$f":"IFERROR((AB213-AA213)/AA213,\"\")","v":5.7000000000000557E-3},{"$f":"IFERROR((AC213-AB213)/AB213,\"\")","v":0},{"$f":"IFERROR((AD213-AC213)/AC213,\"\")","v":0},{"$f":"IFERROR((AE213-AD213)/AD213,\"\")","v":0},{"$f":"IFERROR((AF213-AE213)/AE213,\"\")","v":0},{"$f":"IFERROR((AG213-AF213)/AF213,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1505549065420468E-2,-7.9394694847412239E-6,-7.6380411403703663E-3,1.2023958246287769E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S213/R213-1)*(R215/R$13),\"-\")","v":0},0,0,1.4033661072810482E-10,4.9138486607425823E-11,6.5536277049086832E-9,6.3425418909709296E-9,6.2828705885444981E-9,6.2253514973534256E-9,6.1676250169084475E-9,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Water"},"Major Customers","Fire 32 mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S214/R214-1)*(R215/R$13),\"-\")","v":"-"},"-","-",0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Water"},"Major Customers","Fire 32 mm","Fixed","$m",{"$f":"K213*K214/10^6","v":0},{"$f":"L213*L214/10^6","v":0},{"$f":"M213*M214/10^6","v":0},{"$f":"N213*N214/10^6","v":0},{"$f":"O213*O214/10^6","v":0},{"$f":"P213*P214/10^6","v":0},{"$f":"Q213*Q214/10^6","v":0},0,0,0,1.1261067415730338E-4,1.1262421441774491E-4,1.1262896400000002E-4,1.1327094909480002E-4,1.1391659350464037E-4,1.1456591808761682E-4,1.1521894382071625E-4,1.1587569180049434E-4,1.1587569180049434E-4,1.1587569180049434E-4,1.1587569180049434E-4,1.1587569180049434E-4,1.1587569180049434E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-",1.2023958246287769E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S215/R215-1)*(R215/R$13),\"-\")","v":"-"},"-","-",1.4033661072810482E-10,4.9138486607425823E-11,6.5536277049086832E-9,6.3425418909709296E-9,6.2828705885444981E-9,6.2253514973534256E-9,6.1676250169084475E-9,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D213+1","v":51},"Price","Water","Major Customers","Fire 75 mm","Fixed","$",null,null,null,null,null,null,null,643.5325325325324,623.25668945312509,623.24516129032259,618.61376404494376,618.63659889094265,618.662688,622.18906532160008,625.73554299393322,629.30223558899866,632.88925833185601,636.49672710434766,636.49672710434766,636.49672710434766,636.49672710434766,636.49672710434766,636.49672710434766,null,null,{"$f":"IFERROR((X216-W216)/W216,\"\")","v":5.7000000000001294E-3},{"$f":"IFERROR((Y216-X216)/X216,\"\")","v":5.7000000000000306E-3},{"$f":"IFERROR((Z216-Y216)/Y216,\"\")","v":5.7000000000000219E-3},{"$f":"IFERROR((AA216-Z216)/Z216,\"\")","v":5.7000000000001026E-3},{"$f":"IFERROR((AB216-AA216)/AA216,\"\")","v":5.7000000000001008E-3},{"$f":"IFERROR((AC216-AB216)/AB216,\"\")","v":0},{"$f":"IFERROR((AD216-AC216)/AC216,\"\")","v":0},{"$f":"IFERROR((AE216-AD216)/AD216,\"\")","v":0},{"$f":"IFERROR((AF216-AE216)/AE216,\"\")","v":0},{"$f":"IFERROR((AG216-AF216)/AF216,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1507098793614352E-2,-1.849665314079818E-5,-7.4311002042763974E-3,3.6912929078036782E-5,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S216/R216-1)*(R218/R$13),\"-\")","v":0},0,0,2.3666936894002487E-10,2.6991412447549457E-10,3.5998599188660533E-8,3.483912020198178E-8,3.4511350088109495E-8,3.4195401913645373E-8,3.387831456512932E-8,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F216","v":"Water"},"Major Customers","Fire 75 mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S217/R217-1)*(R218/R$13),\"-\")","v":"-"},"-","-",0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Water"},"Major Customers","Fire 75 mm","Fixed","$m",{"$f":"K216*K217/10^6","v":0},{"$f":"L216*L217/10^6","v":0},{"$f":"M216*M217/10^6","v":0},{"$f":"N216*N217/10^6","v":0},{"$f":"O216*O217/10^6","v":0},{"$f":"P216*P217/10^6","v":0},{"$f":"Q216*Q217/10^6","v":0},0,0,0,6.186137640449438E-4,6.1863659889094269E-4,6.1866268800000004E-4,6.2218906532160011E-4,6.2573554299393322E-4,6.2930223558899871E-4,6.3288925833185599E-4,6.3649672710434761E-4,6.3649672710434761E-4,6.3649672710434761E-4,6.3649672710434761E-4,6.3649672710434761E-4,6.3649672710434761E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-",3.6912929078036782E-5,4.2171945701330316E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S218/R218-1)*(R218/R$13),\"-\")","v":"-"},"-","-",2.3666936894002487E-10,2.6991412447549457E-10,3.5998599188660533E-8,3.483912020198178E-8,3.4511350088109495E-8,3.4195401913645373E-8,3.387831456512932E-8,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D216+1","v":52},"Price","Water","Major Customers","Fire 100 mm","Fixed","$",null,null,null,null,null,null,null,1143.8353853853851,1107.8056640625,1107.7887096774193,1099.5991573033707,1099.5873382624768,1099.6337100000001,1105.9016221470001,1112.2052613932381,1118.5448313831796,1124.9205369220638,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,1131.3325839825195,null,null,{"$f":"IFERROR((X219-W219)/W219,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Y219-X219)/X219,\"\")","v":5.7000000000000314E-3},{"$f":"IFERROR((Z219-Y219)/Y219,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((AA219-Z219)/Z219,\"\")","v":5.700000000000047E-3},{"$f":"IFERROR((AB219-AA219)/AA219,\"\")","v":5.6999999999999742E-3},{"$f":"IFERROR((AC219-AB219)/AB219,\"\")","v":0},{"$f":"IFERROR((AD219-AC219)/AC219,\"\")","v":0},{"$f":"IFERROR((AE219-AD219)/AD219,\"\")","v":0},{"$f":"IFERROR((AF219-AE219)/AE219,\"\")","v":0},{"$f":"IFERROR((AG219-AF219)/AF219,\"\")","v":0},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S219/R219-1,\"-\")","v":-3.1499044165997581E-2},-1.5304475893818115E-5,-7.3927025095186227E-3,-1.0748499410295764E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S219/R219-1)*(R221/R$13),\"-\")","v":-1.4224815678963278E-6},-6.9114664445439827E-10,-3.5289179816373511E-7,-4.8998884423515179E-10,1.4392657380363272E-9,1.919556841641779E-7,1.8577298297084875E-7,1.8402521117208544E-7,1.8234047761698681E-7,1.8064966963289789E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F219","v":"Water"},"Major Customers","Fire 100 mm","Fixed","cust",null,null,null,null,null,null,null,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,-0.25,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S220/R220-1)*(R221/R$13),\"-\")","v":0},0,0,-1.1396680260451092E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Water"},"Major Customers","Fire 100 mm","Fixed","$m",{"$f":"K219*K220/10^6","v":0},{"$f":"L219*L220/10^6","v":0},{"$f":"M219*M220/10^6","v":0},{"$f":"N219*N220/10^6","v":0},{"$f":"O219*O220/10^6","v":0},{"$f":"P219*P220/10^6","v":0},{"$f":"Q219*Q220/10^6","v":0},4.57534154154154E-3,4.4312226562499999E-3,4.4311548387096769E-3,4.3983966292134831E-3,3.2987620147874306E-3,3.2989011300000003E-3,3.3177048664410004E-3,3.336615784179714E-3,3.3556344941495391E-3,3.3747616107661915E-3,3.3939977519475586E-3,3.3939977519475586E-3,3.3939977519475586E-3,3.3939977519475586E-3,3.3939977519475586E-3,3.3939977519475586E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.149904416599747E-2,-1.5304475893929137E-5,-7.3927025095184007E-3,-0.25000806137455778,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S221/R221-1)*(R221/R$13),\"-\")","v":-1.4224815678963227E-6},-6.9114664445941202E-10,-3.5289179816372452E-7,-1.139704775208427E-5,1.4392657380363272E-9,1.919556841641779E-7,1.8577298297084875E-7,1.8402521117209262E-7,1.8234047761698681E-7,1.8064966963289789E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,{"$f":"IFERROR((AE221/$W221)^(1/CW$61)-1,\"-\")","v":3.5587024914796039E-3},3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D219+1","v":53},"Price","Water","Major Customers","Fire 150 mm","Fixed","$",null,null,null,null,null,null,null,2573.7098098098095,2492.6274902343748,2492.6032258064515,2474.1757022471911,2474.1481053604434,2474.2524450000005,2488.3556839365006,2502.5393113349387,2516.8037854095478,2531.1495669863825,2545.5771195182051,2545.5771195182051,2545.5771195182051,2545.5771195182051,2545.5771195182051,2545.5771195182051,null,null,{"$f":"IFERROR((X222-W222)/W222,\"\")","v":5.7000000000000071E-3},{"$f":"IFERROR((Y222-X222)/X222,\"\")","v":5.7000000000000384E-3},{"$f":"IFERROR((Z222-Y222)/Y222,\"\")","v":5.6999999999999785E-3},{"$f":"IFERROR((AA222-Z222)/Z222,\"\")","v":5.7000000000001199E-3},{"$f":"IFERROR((AB222-AA222)/AA222,\"\")","v":5.7000000000000809E-3},{"$f":"IFERROR((AC222-AB222)/AB222,\"\")","v":0},{"$f":"IFERROR((AD222-AC222)/AC222,\"\")","v":0},{"$f":"IFERROR((AE222-AD222)/AD222,\"\")","v":0},{"$f":"IFERROR((AF222-AE222)/AE222,\"\")","v":0},{"$f":"IFERROR((AG222-AF222)/AF222,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.1504064392335884E-2,-9.7344781835317917E-6,-7.3928828176407224E-3,-1.1153972097721621E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S222/R222-1)*(R224/R$13),\"-\")","v":0},0,0,-5.7205008272108243E-10,2.1589654439513992E-9,2.8794244032094712E-7,2.7866810141749591E-7,2.760463625559907E-7,2.7351918398736458E-7,2.7098289349316743E-7,0,0,0,0,0,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F222","v":"Water"},"Major Customers","Fire 150 mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S223/R223-1)*(R224/R$13),\"-\")","v":"-"},"-","-",0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IFERROR((Y223/$W223)^(1/CQ$61)-1,\"-\")","v":0},0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Water"},"Major Customers","Fire 150 mm","Fixed","$m",{"$f":"K222*K223/10^6","v":0},{"$f":"L222*L223/10^6","v":0},{"$f":"M222*M223/10^6","v":0},{"$f":"N222*N223/10^6","v":0},{"$f":"O222*O223/10^6","v":0},{"$f":"P222*P223/10^6","v":0},{"$f":"Q222*Q223/10^6","v":0},0,0,0,4.9483514044943826E-3,4.9482962107208865E-3,4.9485048900000011E-3,4.9767113678730011E-3,5.0050786226698771E-3,5.0336075708190958E-3,5.0622991339727653E-3,5.0911542390364101E-3,5.0911542390364101E-3,5.0911542390364101E-3,5.0911542390364101E-3,5.0911542390364101E-3,5.0911542390364101E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-",-1.1153972097832643E-5,4.2171945701774405E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S224/R224-1)*(R224/R$13),\"-\")","v":"-"},"-","-",-5.7205008272677633E-10,2.1589654439627667E-9,2.8794244032094712E-7,2.7866810141749591E-7,2.760463625559907E-7,2.7351918398736458E-7,2.7098289349316743E-7,0,0,0,0,0,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Water","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D222+1","v":54},"Price","Sewerage","Major Customers","Volumetric","Variable","$",null,null,null,null,null,null,null,3.9984629629629622,3.8724638671874998,3.8724274193548389,3.8497041198501876,3.8496280036968571,3.8497903500000001,3.8717341549950004,3.8938030396784722,3.9159977170046396,3.9383189039915663,3.9607673217443184,3.9607673217443184,3.9607673217443184,3.9607673217443184,3.9607673217443184,3.9607673217443184,null,null,{"$f":"IFERROR((X225-W225)/W225,\"\")","v":5.700000000000067E-3},{"$f":"IFERROR((Y225-X225)/X225,\"\")","v":5.7000000000000739E-3},{"$f":"IFERROR((Z225-Y225)/Y225,\"\")","v":5.700000000000034E-3},{"$f":"IFERROR((AA225-Z225)/Z225,\"\")","v":5.7000000000000505E-3},{"$f":"IFERROR((AB225-AA225)/AA225,\"\")","v":5.700000000000067E-3},{"$f":"IFERROR((AC225-AB225)/AB225,\"\")","v":0},{"$f":"IFERROR((AD225-AC225)/AC225,\"\")","v":0},{"$f":"IFERROR((AE225-AD225)/AD225,\"\")","v":0},{"$f":"IFERROR((AF225-AE225)/AE225,\"\")","v":0},{"$f":"IFERROR((AG225-AF225)/AF225,\"\")","v":0},null,null,null,"Price","Sewerage","Variable",-3.1511882676560798E-2,-9.4120523550511592E-6,-5.8679729905530831E-3,-1.9771948950086937E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Variable",{"$f":"IFERROR((S225/R225-1)*(R227/R$13),\"-\")","v":-3.4757018717117126E-4},-1.0791899388318688E-7,-7.9445284676045184E-5,-2.8393602863094116E-7,7.3998698674062837E-7,7.5687614152344956E-5,7.3249791566483397E-5,7.2560649809066076E-5,7.189636386294763E-5,7.122968278568413E-5,0,0,0,0,0,null,"Price","Sewerage","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F225","v":"Sewerage"},"Major Customers","Volumetric","Variable","kL",null,null,null,null,null,null,null,279479.09999999963,290534.70000000019,324545.29999999981,359914.79999999981,440570.40000000037,337875,337875,337875,337875,337875,337875,337875,337875,337875,337875,337875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Variable",3.9557877494240445E-2,0.1170620927551842,0.1089817045571142,0.22409636947411049,-0.23309645859095451,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Variable",{"$f":"IFERROR((S226/R226-1)*(R227/R$13),\"-\")","v":4.3631600897633179E-4},1.3422389501711513E-3,1.4754809807337788E-3,3.218146746166428E-3,-4.0901206511390047E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F225","v":"Sewerage"},"Major Customers","Volumetric","Variable","$m",{"$f":"K225*K226/10^6","v":0},{"$f":"L225*L226/10^6","v":0},{"$f":"M225*M226/10^6","v":0},{"$f":"N225*N226/10^6","v":0},{"$f":"O225*O226/10^6","v":0},{"$f":"P225*P226/10^6","v":0},{"$f":"Q225*Q226/10^6","v":0},1.1174868302722205,1.1250851279141607,1.2567781185427414,1.3855654883550557,1.6960321494399271,1.3007479145062502,1.3081621776189356,1.3156187020313637,1.3231177286329425,1.3306594996861503,1.3382442588343615,1.3382442588343615,1.3382442588343615,1.3382442588343615,1.3382442588343615,1.3382442588343615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Variable",6.7994516231473234E-3,0.11705157890828355,0.10247422986775567,0.22407216670318308,-0.23306411677644778,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Variable",{"$f":"IFERROR((S227/R227-1)*(R227/R$13),\"-\")","v":7.4996682920392503E-5},1.3421183979539985E-3,1.3873776135147149E-3,3.2177991811046156E-3,-4.0895531524982745E-3,7.5687614152342015E-5,7.3249791566483397E-5,7.2560649809066076E-5,7.189636386294763E-5,7.122968278568413E-5,0,0,0,0,0,null,"Rev","Sewerage","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Sewerage","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D225+1","v":55},"Price","Sewerage","Major Customers","Non Connected","Fixed","$",null,null,null,null,null,null,null,419.6013513513513,406.3896484375,406.38629032258063,403.97682584269666,403.98881700554523,404.005854,406.30868736780002,408.62464688579649,410.95380737304555,413.29624407507191,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,415.65203266629982,null,null,{"$f":"IFERROR((X228-W228)/W228,\"\")","v":5.7000000000000479E-3},{"$f":"IFERROR((Y228-X228)/X228,\"\")","v":5.7000000000000375E-3},{"$f":"IFERROR((Z228-Y228)/Y228,\"\")","v":5.7000000000000375E-3},{"$f":"IFERROR((AA228-Z228)/Z228,\"\")","v":5.7000000000000045E-3},{"$f":"IFERROR((AB228-AA228)/AA228,\"\")","v":5.6999999999999907E-3},{"$f":"IFERROR((AC228-AB228)/AB228,\"\")","v":0},{"$f":"IFERROR((AD228-AC228)/AC228,\"\")","v":0},{"$f":"IFERROR((AE228-AD228)/AD228,\"\")","v":0},{"$f":"IFERROR((AF228-AE228)/AE228,\"\")","v":0},{"$f":"IFERROR((AG228-AF228)/AF228,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",-3.1486321174377108E-2,-8.2632885268774103E-6,-5.9290004049383782E-3,2.9682798817987077E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S228/R228-1)*(R230/R$13),\"-\")","v":-7.8241254104033061E-7},-2.0534066973004043E-10,-1.5573749591228702E-7,7.4568690615498526E-10,1.0575735871689613E-9,1.4104918648029253E-7,1.3650613281992818E-7,1.3522186873865248E-7,1.3398392520800158E-7,1.3274151818218952E-7,0,0,0,0,0,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F228","v":"Sewerage"},"Major Customers","Non Connected","Fixed","cust",null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S229/R229-1)*(R230/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F228","v":"Sewerage"},"Major Customers","Non Connected","Fixed","$m",{"$f":"K228*K229/10^6","v":0},{"$f":"L228*L229/10^6","v":0},{"$f":"M228*M229/10^6","v":0},{"$f":"N228*N229/10^6","v":0},{"$f":"O228*O229/10^6","v":0},{"$f":"P228*P229/10^6","v":0},{"$f":"Q228*Q229/10^6","v":0},2.5176081081081077E-3,2.438337890625E-3,2.4383177419354837E-3,2.4238609550561799E-3,2.4239329020332716E-3,2.4240351240000001E-3,2.4378521242068001E-3,2.4517478813147792E-3,2.4657228442382735E-3,2.4797774644504315E-3,2.4939121959977988E-3,2.4939121959977988E-3,2.4939121959977988E-3,2.4939121959977988E-3,2.4939121959977988E-3,2.4939121959977988E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-3.1486321174377108E-2,-8.2632885268774103E-6,-5.9290004049383782E-3,2.9682798817987077E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S230/R230-1)*(R230/R$13),\"-\")","v":-7.8241254104033061E-7},-2.0534066973004043E-10,-1.5573749591228702E-7,7.4568690615498526E-10,1.0575735871689613E-9,1.4104918648029253E-7,1.3650613281992818E-7,1.3522186873865248E-7,1.3398392520800158E-7,1.3274151818218436E-7,0,0,0,0,0,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D228+1","v":56},"Price","Sewerage","Major Customers","Connected","Fixed","$",null,null,null,null,null,null,null,839.25800800800789,812.81166992187502,812.80403225806447,808.01573033707871,808.03890942698706,808.07298600000013,812.67900202020019,817.31127233171537,821.96994658400615,826.655175279535,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,831.36710977862833,null,null,{"$f":"IFERROR((X231-W231)/W231,\"\")","v":5.7000000000000722E-3},{"$f":"IFERROR((Y231-X231)/X231,\"\")","v":5.7000000000000548E-3},{"$f":"IFERROR((Z231-Y231)/Y231,\"\")","v":5.7000000000000028E-3},{"$f":"IFERROR((AA231-Z231)/Z231,\"\")","v":5.7000000000000167E-3},{"$f":"IFERROR((AB231-AA231)/AA231,\"\")","v":5.6999999999999785E-3},{"$f":"IFERROR((AC231-AB231)/AB231,\"\")","v":0},{"$f":"IFERROR((AD231-AC231)/AC231,\"\")","v":0},{"$f":"IFERROR((AE231-AD231)/AD231,\"\")","v":0},{"$f":"IFERROR((AF231-AE231)/AE231,\"\")","v":0},{"$f":"IFERROR((AG231-AF231)/AF231,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",-3.1511570737232097E-2,-9.3965971370568724E-6,-5.8910902640126883E-3,2.8686433986457871E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S231/R231-1)*(R233/R$13),\"-\")","v":-4.1764884195186673E-6},-1.2453995090982744E-9,-8.7690360729712251E-7,4.0840332308394838E-9,6.3459227486715119E-9,8.4635930021945302E-7,7.7359341598257477E-7,7.6631536761116288E-7,7.5929982226615561E-7,7.5225898186372092E-7,0,0,0,0,0,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F231","v":"Sewerage"},"Major Customers","Connected","Fixed","cust",null,null,null,null,null,null,null,16,16,17,17,18,18,17,17,17,17,17,17,17,17,17,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",0,6.25E-2,0,5.8823529411764719E-2,0,-5.555555555555558E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S232/R232-1)*(R233/R$13),\"-\")","v":0},8.283580554036797E-6,0,8.3745943809649092E-6,0,-8.2491159865443234E-6,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",-2.817468419244995E-2,-1.8872447186110586E-2,-1.4187991649751708E-2,-1.1366589361043511E-2,-9.481169884242191E-3,-8.1322406511109557E-3,-7.1193383138896671E-3,-6.3308103100337965E-3,-5.6995370417669555E-3,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F231","v":"Sewerage"},"Major Customers","Connected","Fixed","$m",{"$f":"K231*K232/10^6","v":0},{"$f":"L231*L232/10^6","v":0},{"$f":"M231*M232/10^6","v":0},{"$f":"N231*N232/10^6","v":0},{"$f":"O231*O232/10^6","v":0},{"$f":"P231*P232/10^6","v":0},{"$f":"Q231*Q232/10^6","v":0},1.3428128128128125E-2,1.300498671875E-2,1.3817668548387094E-2,1.3736267415730337E-2,1.4544700369685767E-2,1.4545313748000003E-2,1.3815543034343404E-2,1.3894291629639162E-2,1.3973489091928104E-2,1.4053137979752096E-2,1.4133240866236681E-2,1.4133240866236681E-2,1.4133240866236681E-2,1.4133240866236681E-2,1.4133240866236681E-2,1.4133240866236681E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-3.1511570737232097E-2,6.2490016115541724E-2,-5.8910902640126883E-3,5.8853903283044628E-2,4.217194570155236E-5,-5.0172222222222063E-2,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999998163E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S233/R233-1)*(R233/R$13),\"-\")","v":-4.1764884195186673E-6},8.2822573170583601E-6,-8.7690360729712251E-7,8.3789186514446401E-6,6.3459227486715119E-9,-7.4497766474481523E-6,7.7359341598257477E-7,7.6631536761116288E-7,7.5929982226615561E-7,7.522589818636917E-7,0,0,0,0,0,null,"Rev","Sewerage","Fixed",-2.2635279892346816E-2,-1.3280020135071458E-2,-8.5688632021552191E-3,-5.7313789204014309E-3,-4.7784353606076246E-3,-4.0972022549834453E-3,-3.5859714294053102E-3,-3.1881660262498279E-3,-2.8698073573347749E-3,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D231+1","v":57},"Price","Sewerage","Major Customers","Non Metered SDC Charge","Fixed","$",null,null,null,null,null,null,null,1456.1184342468846,1457.9957031249999,1458.0001296774194,1449.8262172284644,1419.49,1449.7251370000001,1457.9885702809001,1466.2991051315014,1474.6570100307511,1483.0625549879264,1491.5160115513577,1491.5160115513577,1491.5160115513577,1491.5160115513577,1491.5160115513577,1491.5160115513577,null,null,{"$f":"IFERROR((X234-W234)/W234,\"\")","v":5.7000000000000115E-3},{"$f":"IFERROR((Y234-X234)/X234,\"\")","v":5.7000000000000774E-3},{"$f":"IFERROR((Z234-Y234)/Y234,\"\")","v":5.7000000000000705E-3},{"$f":"IFERROR((AA234-Z234)/Z234,\"\")","v":5.700000000000067E-3},{"$f":"IFERROR((AB234-AA234)/AA234,\"\")","v":5.7000000000000436E-3},{"$f":"IFERROR((AC234-AB234)/AB234,\"\")","v":0},{"$f":"IFERROR((AD234-AC234)/AC234,\"\")","v":0},{"$f":"IFERROR((AE234-AD234)/AD234,\"\")","v":0},{"$f":"IFERROR((AF234-AE234)/AE234,\"\")","v":0},{"$f":"IFERROR((AG234-AF234)/AF234,\"\")","v":0},null,null,null,"Price","Sewerage","Fixed",1.289228152026034E-3,3.0360531311224292E-6,-5.6062494663586815E-3,-2.092403687281652E-2,2.1300000000000097E-2,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S234/R234-1)*(R236/R$13),\"-\")","v":1.8529010765676323E-8},4.5112176536839386E-11,-8.8054466544629769E-8,-3.1441654512746474E-7,3.1280832602725532E-7,8.4356265785644062E-8,8.1639234573942003E-8,8.0871164052711558E-8,8.01307961278402E-8,7.9387758752732801E-8,0,0,0,0,0,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F234","v":"Sewerage"},"Major Customers","Non Metered SDC Charge","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S235/R235-1)*(R236/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F234","v":"Sewerage"},"Major Customers","Non Metered SDC Charge","Fixed","$m",{"$f":"K234*K235/10^6","v":0},{"$f":"L234*L235/10^6","v":0},{"$f":"M234*M235/10^6","v":0},{"$f":"N234*N235/10^6","v":0},{"$f":"O234*O235/10^6","v":0},{"$f":"P234*P235/10^6","v":0},{"$f":"Q234*Q235/10^6","v":0},1.4561184342468845E-3,1.457995703125E-3,1.4580001296774195E-3,1.4498262172284644E-3,1.41949E-3,1.4497251370000001E-3,1.4579885702809001E-3,1.4662991051315015E-3,1.4746570100307511E-3,1.4830625549879263E-3,1.4915160115513578E-3,1.4915160115513578E-3,1.4915160115513578E-3,1.4915160115513578E-3,1.4915160115513578E-3,1.4915160115513578E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR(S236/R236-1,\"-\")","v":1.2892281520262561E-3},3.0360531311224292E-6,-5.6062494663587925E-3,-2.0924036872816409E-2,2.1300000000000097E-2,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000002604E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S236/R236-1)*(R236/R$13),\"-\")","v":1.8529010765679512E-8},4.5112176536839386E-11,-8.8054466544631516E-8,-3.144165451274631E-7,3.1280832602725532E-7,8.4356265785644062E-8,8.1639234573945193E-8,8.0871164052711558E-8,8.01307961278402E-8,7.9387758752735884E-8,0,0,0,0,0,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Sewerage","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D234+1","v":58},"Price","Trade Waste","Major Customers","Quality Based Volumetric","Variable","$",null,null,null,null,null,null,null,1.9991761761761757,1.9361240234375001,1.9360564516129031,1.9247485955056181,1.9246608133086875,1.9247419800000003,1.9357130092860004,1.9467465734389306,1.9578430289075326,1.9690027341723055,1.9802260497570878,1.9802260497570878,1.9802260497570878,1.9802260497570878,1.9802260497570878,1.9802260497570878,null,null,{"$f":"IFERROR((X237-W237)/W237,\"\")","v":5.7000000000000687E-3},{"$f":"IFERROR((Y237-X237)/X237,\"\")","v":5.7000000000000089E-3},{"$f":"IFERROR((Z237-Y237)/Y237,\"\")","v":5.7000000000000184E-3},{"$f":"IFERROR((AA237-Z237)/Z237,\"\")","v":5.7000000000000054E-3},{"$f":"IFERROR((AB237-AA237)/AA237,\"\")","v":5.7000000000000748E-3},{"$f":"IFERROR((AC237-AB237)/AB237,\"\")","v":0},{"$f":"IFERROR((AD237-AC237)/AC237,\"\")","v":0},{"$f":"IFERROR((AE237-AD237)/AD237,\"\")","v":0},{"$f":"IFERROR((AF237-AE237)/AE237,\"\")","v":0},{"$f":"IFERROR((AG237-AF237)/AF237,\"\")","v":0},null,null,null,"Price","Trade Waste","Variable",-3.1539067687008648E-2,-3.4900566171947034E-5,-5.8406644588615553E-3,-4.5607097537536667E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Variable",{"$f":"IFERROR((S237/R237-1)*(R239/R$13),\"-\")","v":-2.47148018764002E-4},-2.4192857417009307E-7,-4.2537660656766459E-5,-3.1529378543094017E-7,3.186936030051868E-7,3.7110018499496777E-5,3.5914741804980827E-5,3.5576852129728866E-5,3.5251149383969264E-5,3.4924272293343641E-5,0,0,0,0,0,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F237","v":"Trade Waste"},"Major Customers","Quality Based Volumetric","Variable","kL",null,null,null,null,null,null,null,397128.87099000002,351312.29586000001,349198.13874000002,346549.27865500003,379515.16988599999,331350,331350,331350,331350,331350,331350,331350,331350,331350,331350,331350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Variable",-0.11536953990724519,-6.0178853541821287E-3,-7.585550411459252E-3,9.5126128552177613E-2,-0.12691237059237448,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Variable",{"$f":"IFERROR((S238/R238-1)*(R239/R$13),\"-\")","v":-9.0406455564110203E-4},-4.1715610459827283E-5,-5.5245695343427243E-5,6.5763178943630462E-4,-9.5907741455060491E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F237","v":"Trade Waste"},"Major Customers","Quality Based Volumetric","Variable","$m",{"$f":"K237*K238/10^6","v":0},{"$f":"L237*L238/10^6","v":0},{"$f":"M237*M238/10^6","v":0},{"$f":"N237*N238/10^6","v":0},{"$f":"O237*O238/10^6","v":0},{"$f":"P237*P238/10^6","v":0},{"$f":"Q237*Q238/10^6","v":0},0.79393057775495002,0.68018417574352863,0.67606730939879467,0.66702023736469629,0.73043797553577339,0.63776325507300013,0.64139850562691614,0.64505447710898978,0.64873128762851096,0.6524290559679935,0.65614790158701108,0.65614790158701108,0.65614790158701108,0.65614790158701108,0.65614790158701108,0.65614790158701108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Variable",-0.14326995986610014,-6.0525758927479911E-3,-1.3381910215631732E-2,9.5076183028016903E-2,-0.12687555078827428,5.6999999999998163E-3,5.7000000000002604E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Variable",{"$f":"IFERROR((S239/R239-1)*(R239/R$13),\"-\")","v":-1.1226992211913135E-3},-4.1956083135573664E-5,-9.7460684430896526E-5,6.5728650297370954E-4,-9.5879916710824877E-4,3.7110018499495334E-5,3.5914741804982223E-5,3.5576852129727477E-5,3.5251149383969264E-5,3.4924272293343641E-5,0,0,0,0,0,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D237+1","v":59},"Price","Trade Waste","Major Customers","Annual Fee","Fixed","$",null,null,null,null,null,null,null,324.28818818818814,314.072509765625,314.04435483870969,312.19353932584272,312.19824399260625,312.21141,313.99101503700001,315.78076382271092,317.58071417650041,319.39092424730649,321.21145251551616,321.21145251551616,321.21145251551616,321.21145251551616,321.21145251551616,321.21145251551616,null,null,{"$f":"IFERROR((X240-W240)/W240,\"\")","v":5.7000000000000332E-3},{"$f":"IFERROR((Y240-X240)/X240,\"\")","v":5.7000000000000401E-3},{"$f":"IFERROR((Z240-Y240)/Y240,\"\")","v":5.7000000000001E-3},{"$f":"IFERROR((AA240-Z240)/Z240,\"\")","v":5.7000000000000835E-3},{"$f":"IFERROR((AB240-AA240)/AA240,\"\")","v":5.7000000000000748E-3},{"$f":"IFERROR((AC240-AB240)/AB240,\"\")","v":0},{"$f":"IFERROR((AD240-AC240)/AC240,\"\")","v":0},{"$f":"IFERROR((AE240-AD240)/AD240,\"\")","v":0},{"$f":"IFERROR((AF240-AE240)/AE240,\"\")","v":0},{"$f":"IFERROR((AG240-AF240)/AF240,\"\")","v":0},null,null,null,"Price","Trade Waste","Fixed",-3.1501851731444708E-2,-8.9644671341426729E-5,-5.8934844213885951E-3,1.5069712120618917E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Fixed",{"$f":"IFERROR((S240/R240-1)*(R242/R$13),\"-\")","v":-1.6132918852660913E-6},-4.8778843037696716E-9,-3.3894830076638183E-7,8.7769846370116479E-10,2.4518447262062146E-9,3.2700391556973629E-7,2.9888969852363816E-7,2.960777127458007E-7,2.9336714904421493E-7,2.906468122086644E-7,0,0,0,0,0,null,"Price","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F240","v":"Trade Waste"},"Major Customers","Annual Fee","Fixed","cust",null,null,null,null,null,null,null,16,17,17,18,18,18,17,17,17,17,17,17,17,17,17,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Fixed",6.25E-2,0,5.8823529411764719E-2,0,0,-5.555555555555558E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Fixed",{"$f":"IFERROR((S241/R241-1)*(R242/R$13),\"-\")","v":3.2007878041176505E-6},0,3.3830810287441473E-6,0,0,-3.1871726663716784E-6,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",-2.817468419244995E-2,-1.8872447186110586E-2,-1.4187991649751708E-2,-1.1366589361043511E-2,-9.481169884242191E-3,-8.1322406511109557E-3,-7.1193383138896671E-3,-6.3308103100337965E-3,-5.6995370417669555E-3,null,"Qty","Trade Waste","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F240","v":"Trade Waste"},"Major Customers","Annual Fee","Fixed","$m",{"$f":"K240*K241/10^6","v":0},{"$f":"L240*L241/10^6","v":0},{"$f":"M240*M241/10^6","v":0},{"$f":"N240*N241/10^6","v":0},{"$f":"O240*O241/10^6","v":0},{"$f":"P240*P241/10^6","v":0},{"$f":"Q240*Q241/10^6","v":0},5.1886110110110099E-3,5.3392326660156248E-3,5.3387540322580645E-3,5.619483707865169E-3,5.6195683918669132E-3,5.6198053799999996E-3,5.3378472556289995E-3,5.3682729849860861E-3,5.3988721410005071E-3,5.42964571220421E-3,5.4605946927637743E-3,5.4605946927637743E-3,5.4605946927637743E-3,5.4605946927637743E-3,5.4605946927637743E-3,5.4605946927637743E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Fixed",2.9029282535339984E-2,-8.9644671341426729E-5,5.2583369436176808E-2,1.5069712120618917E-5,4.2171945701330316E-5,-5.0172222222222285E-2,5.7000000000002604E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Fixed",{"$f":"IFERROR((S242/R242-1)*(R242/R$13),\"-\")","v":1.4866651760224277E-6},-4.8778843037696716E-9,3.0241945926385676E-6,8.7769846370116479E-10,2.4518447261933052E-9,-2.8783356350002654E-6,2.9888969852364981E-7,2.960777127458007E-7,2.9336714904421493E-7,2.906468122086644E-7,0,0,0,0,0,null,"Rev","Trade Waste","Fixed",-2.2635279892346816E-2,-1.3280020135071346E-2,-8.5688632021552191E-3,-5.7313789204013199E-3,-4.7784353606076246E-3,-4.0972022549833342E-3,-3.5859714294053102E-3,-3.1881660262498279E-3,-2.8698073573347749E-3,null,"Rev","Trade Waste","Fixed",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D240+1","v":60},"Price","Trade Waste","Major Customers","Quality Based - BOD","Variable","$",null,null,null,null,null,null,null,0.49962812812812801,0.48386914062500003,0.48383064516129032,0.4810060861423221,0.48090988909426985,0.48093017000000005,0.48367147196900007,0.48642839935922338,0.48920104123557095,0.49198948717061375,0.49479382724748627,0.49479382724748627,0.49479382724748627,0.49479382724748627,0.49479382724748627,0.49479382724748627,null,null,{"$f":"IFERROR((X243-W243)/W243,\"\")","v":5.7000000000000427E-3},{"$f":"IFERROR((Y243-X243)/X243,\"\")","v":5.7000000000000366E-3},{"$f":"IFERROR((Z243-Y243)/Y243,\"\")","v":5.6999999999999933E-3},{"$f":"IFERROR((AA243-Z243)/Z243,\"\")","v":5.70000000000008E-3},{"$f":"IFERROR((AB243-AA243)/AA243,\"\")","v":5.7000000000000531E-3},{"$f":"IFERROR((AC243-AB243)/AB243,\"\")","v":0},{"$f":"IFERROR((AD243-AC243)/AC243,\"\")","v":0},{"$f":"IFERROR((AE243-AD243)/AD243,\"\")","v":0},{"$f":"IFERROR((AF243-AE243)/AE243,\"\")","v":0},{"$f":"IFERROR((AG243-AF243)/AF243,\"\")","v":0},null,null,null,"Price","Trade Waste","Variable",-3.1541433750276404E-2,-7.9557592079559925E-5,-5.8379084649063939E-3,-1.999913323836866E-4,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Variable",{"$f":"IFERROR((S243/R243-1)*(R245/R$13),\"-\")","v":-4.5202865083581537E-5},-8.6502257121420249E-8,-6.0002509515085192E-6,-2.0401297058826368E-7,5.0815177731963418E-8,6.4167889330356894E-6,6.210110559501883E-6,6.151685184996256E-6,6.0953670838754528E-6,6.0388459237575231E-6,0,0,0,0,0,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359681714E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F243","v":"Trade Waste"},"Major Customers","Quality Based - BOD","Variable","kg",null,null,null,null,null,null,null,290610.89907883329,220490.41493728157,197195.65979988335,204621.87906880333,242180.81656560488,229300,229300,229300,229300,229300,229300,229300,229300,229300,229300,229300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Variable",-0.24128649119429724,-0.10564974057500143,3.765914156759953E-2,0.18355289115575224,-5.3186774858014263E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Variable",{"$f":"IFERROR((S244/R244-1)*(R245/R$13),\"-\")","v":-3.4579406866217752E-4},-1.1487201642416365E-4,3.870637941350563E-5,1.8724396771809212E-4,-6.4087520090410041E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F243","v":"Trade Waste"},"Major Customers","Quality Based - BOD","Variable","$m",{"$f":"K243*K244/10^6","v":0},{"$f":"L243*L244/10^6","v":0},{"$f":"M243*M244/10^6","v":0},{"$f":"N243*N244/10^6","v":0},{"$f":"O243*O244/10^6","v":0},{"$f":"P243*P244/10^6","v":0},{"$f":"Q243*Q244/10^6","v":0},0.1451973795203898,0.10668850759175211,9.5409303303983881E-2,9.8424369189972619E-2,0.11646714963532474,0.11027728798100002,0.11090586852249171,0.11153803197306993,0.11217379875531641,0.11281318940822173,0.1134562245878486,0.1134562245878486,0.1134562245878486,0.1134562245878486,0.1134562245878486,0.1134562245878486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Variable",-0.26521740306773212,-0.10572089292811704,3.1601382481354356E-2,0.1833161908361034,-5.3146845902093953E-2,5.6999999999998163E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Variable",{"$f":"IFERROR((S245/R245-1)*(R245/R$13),\"-\")","v":-3.8009009303781251E-4},-1.1494937974026106E-4,3.2480164161972943E-5,1.8700250757691908E-4,-6.4039407608095349E-5,6.4167889330354395E-6,6.210110559501883E-6,6.1516851849960162E-6,6.0953670838754528E-6,6.0388459237575231E-6,0,0,0,0,0,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D243+1","v":61},"Price","Trade Waste","Major Customers","Quality Based - P","Variable","$",null,null,null,null,null,null,null,26.656604104104098,25.816857421875,25.816846774193547,25.665694288389513,25.665718576709793,25.666800950000003,25.813101715415005,25.960236395192872,26.108209742645471,26.25702653817855,26.406691589446169,26.406691589446169,26.406691589446169,26.406691589446169,26.406691589446169,26.406691589446169,null,null,{"$f":"IFERROR((X246-W246)/W246,\"\")","v":5.7000000000001E-3},{"$f":"IFERROR((Y246-X246)/X246,\"\")","v":5.7000000000000653E-3},{"$f":"IFERROR((Z246-Y246)/Y246,\"\")","v":5.6999999999999707E-3},{"$f":"IFERROR((AA246-Z246)/Z246,\"\")","v":5.7000000000000106E-3},{"$f":"IFERROR((AB246-AA246)/AA246,\"\")","v":5.7000000000000219E-3},{"$f":"IFERROR((AC246-AB246)/AB246,\"\")","v":0},{"$f":"IFERROR((AD246-AC246)/AC246,\"\")","v":0},{"$f":"IFERROR((AE246-AD246)/AD246,\"\")","v":0},{"$f":"IFERROR((AF246-AE246)/AE246,\"\")","v":0},{"$f":"IFERROR((AG246-AF246)/AF246,\"\")","v":0},null,null,null,"Price","Trade Waste","Variable",-3.1502387886677918E-2,-4.1243135362467598E-7,-5.8548004381048235E-3,9.4633404446042846E-7,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Variable",{"$f":"IFERROR((S246/R246-1)*(R248/R$13),\"-\")","v":-3.5854173838669336E-5},-4.7927330098223216E-10,-1.0200808141033036E-5,1.3329167678398619E-9,4.6387001030864075E-8,8.5505356858572358E-6,8.2751314569137592E-6,8.1972781482132035E-6,8.1222328352975827E-6,8.0469169410648322E-6,0,0,0,0,0,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F246","v":"Trade Waste"},"Major Customers","Quality Based - P","Variable","kg",null,null,null,null,null,null,null,4325.7923660508986,4416.721515809807,6264.6653540117859,5294.946598828149,4142.4079430145775,5725.19,5725.19,5725.19,5725.19,5725.19,5725.19,5725.19,5725.19,5725.19,5725.19,5725.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Variable",2.1020229836393955E-2,0.41839718252264713,-0.1547917886088912,-0.21766766374351076,0.38209227066940565,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Variable",{"$f":"IFERROR((S247/R247-1)*(R248/R$13),\"-\")","v":2.3923995139478625E-5},4.8620600016694988E-4,-2.6969345139930318E-4,-3.065861156730121E-4,4.2028211548167876E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F246","v":"Trade Waste"},"Major Customers","Quality Based - P","Variable","$m",{"$f":"K246*K247/10^6","v":0},{"$f":"L246*L247/10^6","v":0},{"$f":"M246*M247/10^6","v":0},{"$f":"N246*N247/10^6","v":0},{"$f":"O246*O247/10^6","v":0},{"$f":"P246*P247/10^6","v":0},{"$f":"Q246*Q247/10^6","v":0},0.11531093453837456,0.11402586964578941,0.16173390553612124,0.13589848067887109,0.10631787649533944,0.14694731213093051,0.14778491181007683,0.14862728580739429,0.14947446133649639,0.15032646576611444,0.1511833266209813,0.1511833266209813,0.1511833266209813,0.1511833266209813,0.1511833266209813,0.1511833266209813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Variable",-1.1144345484057183E-2,0.41839659753117719,-0.1597403140152337,-0.21766692339578675,0.38215055618959903,5.7000000000000384E-3,5.7000000000000384E-3,5.6999999999995943E-3,5.7000000000002604E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Variable",{"$f":"IFERROR((S248/R248-1)*(R248/R$13),\"-\")","v":-1.2683841673873586E-5},4.8620532036705019E-4,-2.7831525820292964E-4,-3.0658507288912286E-4,4.2034622659726324E-4,8.5505356858572358E-6,8.2751314569137592E-6,8.1972781482125648E-6,8.1222328352978995E-6,8.0469169410648322E-6,0,0,0,0,0,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Trade Waste","Variable",5.6999999999998163E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D246+1","v":62},"Price","Trade Waste","Major Customers","Quality Based - SS","Variable","$",null,null,null,null,null,null,null,3.9983523523523514,3.8723559570312496,3.8723225806451613,3.8496006554307116,3.8495258780036967,3.8496882200000004,3.8716314428540004,3.8936997420782684,3.9158938306081148,3.938214425442581,3.9606622476676039,3.9606622476676039,3.9606622476676039,3.9606622476676039,3.9606622476676039,3.9606622476676039,null,null,{"$f":"IFERROR((X249-W249)/W249,\"\")","v":5.6999999999999907E-3},{"$f":"IFERROR((Y249-X249)/X249,\"\")","v":5.7000000000000531E-3},{"$f":"IFERROR((Z249-Y249)/Y249,\"\")","v":5.700000000000067E-3},{"$f":"IFERROR((AA249-Z249)/Z249,\"\")","v":5.6999999999999976E-3},{"$f":"IFERROR((AB249-AA249)/AA249,\"\")","v":5.7000000000000323E-3},{"$f":"IFERROR((AC249-AB249)/AB249,\"\")","v":0},{"$f":"IFERROR((AD249-AC249)/AC249,\"\")","v":0},{"$f":"IFERROR((AE249-AD249)/AD249,\"\")","v":0},{"$f":"IFERROR((AF249-AE249)/AE249,\"\")","v":0},{"$f":"IFERROR((AG249-AF249)/AF249,\"\")","v":0},null,null,null,"Price","Trade Waste","Variable",-3.1512079030997397E-2,-8.619142056853768E-6,-5.8677769584640771E-3,-1.9424723161742818E-5,4.217194570155236E-5,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Variable",{"$f":"IFERROR((S249/R249-1)*(R251/R$13),\"-\")","v":-6.437573961486468E-5},-1.7833230856764382E-8,-1.2359414190200092E-5,-3.739398427474428E-8,1.4474571332865102E-7,1.0998633421294388E-5,1.0644378405221689E-5,1.0544234971582953E-5,1.0447703488987025E-5,1.0350823955131247E-5,0,0,0,0,0,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Price","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,null,"Qty",{"$f":"+F249","v":"Trade Waste"},"Major Customers","Quality Based - SS","Variable","kg",null,null,null,null,null,null,null,51765.255034123329,52427.910763885848,50493.020590609325,48248.882351053115,86180.39203570869,49100,49100,49100,49100,49100,49100,49100,49100,49100,49100,49100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Variable",1.2801168067764657E-2,-3.6905727218284334E-2,-4.4444523486748433E-2,0.78616348890053933,-0.43026483356381684,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Variable",{"$f":"IFERROR((S250/R250-1)*(R251/R$13),\"-\")","v":2.6151389804713075E-5},-7.6358917056842211E-5,-9.3614375281671301E-5,1.5134210612187302E-3,-1.4767872152537526E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IFERROR((Z250/$X250)^(1/DD$61)-1,\"-\")","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F249","v":"Trade Waste"},"Major Customers","Quality Based - SS","Variable","$m",{"$f":"K249*K250/10^6","v":0},{"$f":"L249*L250/10^6","v":0},{"$f":"M249*M250/10^6","v":0},{"$f":"N249*N250/10^6","v":0},{"$f":"O249*O250/10^6","v":0},{"$f":"P249*P250/10^6","v":0},{"$f":"Q249*Q250/10^6","v":0},0.20697572923580643,0.20301953256123612,0.19552526379799759,0.18573892912241335,0.33175364931796425,0.18901969160200002,0.19009710384413142,0.191180657336043,0.19227038708285846,0.19336632828923073,0.19446851636047935,0.19446851636047935,0.19446851636047935,0.19446851636047935,0.19446851636047935,0.19446851636047935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Variable",-1.9114302383073323E-2,-3.6914028264635301E-2,-5.0051509894367241E-2,0.78612879316924578,-0.43024080672331366,5.7000000000000384E-3,5.7000000000002604E-3,5.7000000000000384E-3,5.6999999999998163E-3,5.7000000000000384E-3,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Variable",{"$f":"IFERROR((S251/R251-1)*(R251/R$13),\"-\")","v":-3.9048434472448357E-5},-7.637609213934497E-5,-1.0542448119761299E-4,1.5133542694493142E-3,-1.4767047485306785E-3,1.0998633421294388E-5,1.0644378405222103E-5,1.0544234971582953E-5,1.0447703488986616E-5,1.0350823955131247E-5,0,0,0,0,0,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.7477487359679493E-3,4.0681213378448433E-3,3.5587024914796039E-3,3.1626665256316855E-3,2.8459502834918826E-3,null,"Rev","Trade Waste","Variable",5.7000000000000384E-3,5.7000000000000384E-3,5.7000000000000384E-3,4.5574067076650238E-3,3.796399115040261E-3,3.253175250996776E-3,2.8459502834918826E-3,2.5293340342860127E-3]
[null,null,null,{"$f":"D249+1","v":63},"Price","[Service]","Adjustment to Balance Actuals",null,"[Price]","$",null,null,null,null,null,null,null,-532119.29633273184,45548.724724844098,-857352.43427704275,115960.57675169408,-154412.45738993585,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X252-W252)/W252,\"\")","v":""},{"$f":"IFERROR((Y252-X252)/X252,\"\")","v":""},{"$f":"IFERROR((Z252-Y252)/Y252,\"\")","v":""},{"$f":"IFERROR((AA252-Z252)/Z252,\"\")","v":""},{"$f":"IFERROR((AB252-AA252)/AA252,\"\")","v":""},{"$f":"IFERROR((AC252-AB252)/AB252,\"\")","v":""},{"$f":"IFERROR((AD252-AC252)/AC252,\"\")","v":""},{"$f":"IFERROR((AE252-AD252)/AD252,\"\")","v":""},{"$f":"IFERROR((AF252-AE252)/AE252,\"\")","v":""},{"$f":"IFERROR((AG252-AF252)/AF252,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",-1.0855987088586292,-19.822753863170366,-1.1352542689745519,-2.3315944238581929,-1,"-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S252/R252-1)*(R254/R$13),\"-\")","v":5.7016962812005837E-3},-9.2017065695479006E-3,1.0485132854345726E-2,-2.802252985275853E-3,1.5975288061006805E-3,"-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},"Adjustment to Balance Actuals",0,"[Price]","cust",null,null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S253/R253-1,\"-\")","v":0},0,0,0,-1,"-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S253/R253-1)*(R254/R$13),\"-\")","v":0},0,0,0,1.5975288061006805E-3,"-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},"Adjustment to Balance Actuals",0,"[Price]","$m",{"$f":"K252*K253/10^6","v":0},{"$f":"L252*L253/10^6","v":0},{"$f":"M252*M253/10^6","v":0},{"$f":"N252*N253/10^6","v":0},{"$f":"O252*O253/10^6","v":0},{"$f":"P252*P253/10^6","v":0},{"$f":"Q252*Q253/10^6","v":0},-0.53211929633273181,4.55487247248441E-2,-0.85735243427704277,0.11596057675169408,-0.15441245738993586,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",-1.0855987088586292,-19.822753863170366,-1.1352542689745519,-2.3315944238581929,-1,"-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S254/R254-1)*(R254/R$13),\"-\")","v":5.7016962812005837E-3},-9.2017065695479006E-3,1.0485132854345726E-2,-2.802252985275853E-3,1.5975288061006805E-3,"-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X255-W255)/W255,\"\")","v":""},{"$f":"IFERROR((Y255-X255)/X255,\"\")","v":""},{"$f":"IFERROR((Z255-Y255)/Y255,\"\")","v":""},{"$f":"IFERROR((AA255-Z255)/Z255,\"\")","v":""},{"$f":"IFERROR((AB255-AA255)/AA255,\"\")","v":""},{"$f":"IFERROR((AC255-AB255)/AB255,\"\")","v":""},{"$f":"IFERROR((AD255-AC255)/AC255,\"\")","v":""},{"$f":"IFERROR((AE255-AD255)/AD255,\"\")","v":""},{"$f":"IFERROR((AF255-AE255)/AE255,\"\")","v":""},{"$f":"IFERROR((AG255-AF255)/AF255,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S255/R255-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S256/R256-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K255*K256/10^6","v":0},{"$f":"L255*L256/10^6","v":0},{"$f":"M255*M256/10^6","v":0},{"$f":"N255*N256/10^6","v":0},{"$f":"O255*O256/10^6","v":0},{"$f":"P255*P256/10^6","v":0},{"$f":"Q255*Q256/10^6","v":0},{"$f":"R255*R256/10^6","v":0},{"$f":"S255*S256/10^6","v":0},{"$f":"T255*T256/10^6","v":0},{"$f":"U255*U256/10^6","v":0},{"$f":"V255*V256/10^6","v":0},{"$f":"W255*W256/10^6","v":0},{"$f":"X255*X256/10^6","v":0},{"$f":"Y255*Y256/10^6","v":0},{"$f":"Z255*Z256/10^6","v":0},{"$f":"AA255*AA256/10^6","v":0},{"$f":"AB255*AB256/10^6","v":0},{"$f":"AC255*AC256/10^6","v":0},{"$f":"AD255*AD256/10^6","v":0},{"$f":"AE255*AE256/10^6","v":0},{"$f":"AF255*AF256/10^6","v":0},{"$f":"AG255*AG256/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S257/R257-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW257","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X258-W258)/W258,\"\")","v":""},{"$f":"IFERROR((Y258-X258)/X258,\"\")","v":""},{"$f":"IFERROR((Z258-Y258)/Y258,\"\")","v":""},{"$f":"IFERROR((AA258-Z258)/Z258,\"\")","v":""},{"$f":"IFERROR((AB258-AA258)/AA258,\"\")","v":""},{"$f":"IFERROR((AC258-AB258)/AB258,\"\")","v":""},{"$f":"IFERROR((AD258-AC258)/AC258,\"\")","v":""},{"$f":"IFERROR((AE258-AD258)/AD258,\"\")","v":""},{"$f":"IFERROR((AF258-AE258)/AE258,\"\")","v":""},{"$f":"IFERROR((AG258-AF258)/AF258,\"\")","v":""},null,null,null,{"$f":"E258","v":"Price"},"[Service]",{"$f":"I258","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW258","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S258/R258-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN258","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S259/R259-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K258*K259/10^6","v":0},{"$f":"L258*L259/10^6","v":0},{"$f":"M258*M259/10^6","v":0},{"$f":"N258*N259/10^6","v":0},{"$f":"O258*O259/10^6","v":0},{"$f":"P258*P259/10^6","v":0},{"$f":"Q258*Q259/10^6","v":0},{"$f":"R258*R259/10^6","v":0},{"$f":"S258*S259/10^6","v":0},{"$f":"T258*T259/10^6","v":0},{"$f":"U258*U259/10^6","v":0},{"$f":"V258*V259/10^6","v":0},{"$f":"W258*W259/10^6","v":0},{"$f":"X258*X259/10^6","v":0},{"$f":"Y258*Y259/10^6","v":0},{"$f":"Z258*Z259/10^6","v":0},{"$f":"AA258*AA259/10^6","v":0},{"$f":"AB258*AB259/10^6","v":0},{"$f":"AC258*AC259/10^6","v":0},{"$f":"AD258*AD259/10^6","v":0},{"$f":"AE258*AE259/10^6","v":0},{"$f":"AF258*AF259/10^6","v":0},{"$f":"AG258*AG259/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S260/R260-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X261-W261)/W261,\"\")","v":""},{"$f":"IFERROR((Y261-X261)/X261,\"\")","v":""},{"$f":"IFERROR((Z261-Y261)/Y261,\"\")","v":""},{"$f":"IFERROR((AA261-Z261)/Z261,\"\")","v":""},{"$f":"IFERROR((AB261-AA261)/AA261,\"\")","v":""},{"$f":"IFERROR((AC261-AB261)/AB261,\"\")","v":""},{"$f":"IFERROR((AD261-AC261)/AC261,\"\")","v":""},{"$f":"IFERROR((AE261-AD261)/AD261,\"\")","v":""},{"$f":"IFERROR((AF261-AE261)/AE261,\"\")","v":""},{"$f":"IFERROR((AG261-AF261)/AF261,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S261/R261-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S262/R262-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K261*K262/10^6","v":0},{"$f":"L261*L262/10^6","v":0},{"$f":"M261*M262/10^6","v":0},{"$f":"N261*N262/10^6","v":0},{"$f":"O261*O262/10^6","v":0},{"$f":"P261*P262/10^6","v":0},{"$f":"Q261*Q262/10^6","v":0},{"$f":"R261*R262/10^6","v":0},{"$f":"S261*S262/10^6","v":0},{"$f":"T261*T262/10^6","v":0},{"$f":"U261*U262/10^6","v":0},{"$f":"V261*V262/10^6","v":0},{"$f":"W261*W262/10^6","v":0},{"$f":"X261*X262/10^6","v":0},{"$f":"Y261*Y262/10^6","v":0},{"$f":"Z261*Z262/10^6","v":0},{"$f":"AA261*AA262/10^6","v":0},{"$f":"AB261*AB262/10^6","v":0},{"$f":"AC261*AC262/10^6","v":0},{"$f":"AD261*AD262/10^6","v":0},{"$f":"AE261*AE262/10^6","v":0},{"$f":"AF261*AF262/10^6","v":0},{"$f":"AG261*AG262/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S263/R263-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X264-W264)/W264,\"\")","v":""},{"$f":"IFERROR((Y264-X264)/X264,\"\")","v":""},{"$f":"IFERROR((Z264-Y264)/Y264,\"\")","v":""},{"$f":"IFERROR((AA264-Z264)/Z264,\"\")","v":""},{"$f":"IFERROR((AB264-AA264)/AA264,\"\")","v":""},{"$f":"IFERROR((AC264-AB264)/AB264,\"\")","v":""},{"$f":"IFERROR((AD264-AC264)/AC264,\"\")","v":""},{"$f":"IFERROR((AE264-AD264)/AD264,\"\")","v":""},{"$f":"IFERROR((AF264-AE264)/AE264,\"\")","v":""},{"$f":"IFERROR((AG264-AF264)/AF264,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S264/R264-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S265/R265-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB265/$W265)^(1/CT$61)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K264*K265/10^6","v":0},{"$f":"L264*L265/10^6","v":0},{"$f":"M264*M265/10^6","v":0},{"$f":"N264*N265/10^6","v":0},{"$f":"O264*O265/10^6","v":0},{"$f":"P264*P265/10^6","v":0},{"$f":"Q264*Q265/10^6","v":0},{"$f":"R264*R265/10^6","v":0},{"$f":"S264*S265/10^6","v":0},{"$f":"T264*T265/10^6","v":0},{"$f":"U264*U265/10^6","v":0},{"$f":"V264*V265/10^6","v":0},{"$f":"W264*W265/10^6","v":0},{"$f":"X264*X265/10^6","v":0},{"$f":"Y264*Y265/10^6","v":0},{"$f":"Z264*Z265/10^6","v":0},{"$f":"AA264*AA265/10^6","v":0},{"$f":"AB264*AB265/10^6","v":0},{"$f":"AC264*AC265/10^6","v":0},{"$f":"AD264*AD265/10^6","v":0},{"$f":"AE264*AE265/10^6","v":0},{"$f":"AF264*AF265/10^6","v":0},{"$f":"AG264*AG265/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S266/R266-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y266/$W266)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X267-W267)/W267,\"\")","v":""},{"$f":"IFERROR((Y267-X267)/X267,\"\")","v":""},{"$f":"IFERROR((Z267-Y267)/Y267,\"\")","v":""},{"$f":"IFERROR((AA267-Z267)/Z267,\"\")","v":""},{"$f":"IFERROR((AB267-AA267)/AA267,\"\")","v":""},{"$f":"IFERROR((AC267-AB267)/AB267,\"\")","v":""},{"$f":"IFERROR((AD267-AC267)/AC267,\"\")","v":""},{"$f":"IFERROR((AE267-AD267)/AD267,\"\")","v":""},{"$f":"IFERROR((AF267-AE267)/AE267,\"\")","v":""},{"$f":"IFERROR((AG267-AF267)/AF267,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S267/R267-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S268/R268-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K267*K268/10^6","v":0},{"$f":"L267*L268/10^6","v":0},{"$f":"M267*M268/10^6","v":0},{"$f":"N267*N268/10^6","v":0},{"$f":"O267*O268/10^6","v":0},{"$f":"P267*P268/10^6","v":0},{"$f":"Q267*Q268/10^6","v":0},{"$f":"R267*R268/10^6","v":0},{"$f":"S267*S268/10^6","v":0},{"$f":"T267*T268/10^6","v":0},{"$f":"U267*U268/10^6","v":0},{"$f":"V267*V268/10^6","v":0},{"$f":"W267*W268/10^6","v":0},{"$f":"X267*X268/10^6","v":0},{"$f":"Y267*Y268/10^6","v":0},{"$f":"Z267*Z268/10^6","v":0},{"$f":"AA267*AA268/10^6","v":0},{"$f":"AB267*AB268/10^6","v":0},{"$f":"AC267*AC268/10^6","v":0},{"$f":"AD267*AD268/10^6","v":0},{"$f":"AE267*AE268/10^6","v":0},{"$f":"AF267*AF268/10^6","v":0},{"$f":"AG267*AG268/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S269/R269-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X270-W270)/W270,\"\")","v":""},{"$f":"IFERROR((Y270-X270)/X270,\"\")","v":""},{"$f":"IFERROR((Z270-Y270)/Y270,\"\")","v":""},{"$f":"IFERROR((AA270-Z270)/Z270,\"\")","v":""},{"$f":"IFERROR((AB270-AA270)/AA270,\"\")","v":""},{"$f":"IFERROR((AC270-AB270)/AB270,\"\")","v":""},{"$f":"IFERROR((AD270-AC270)/AC270,\"\")","v":""},{"$f":"IFERROR((AE270-AD270)/AD270,\"\")","v":""},{"$f":"IFERROR((AF270-AE270)/AE270,\"\")","v":""},{"$f":"IFERROR((AG270-AF270)/AF270,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S270/R270-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S270/R270-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S271/R271-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K270*K271/10^6","v":0},{"$f":"L270*L271/10^6","v":0},{"$f":"M270*M271/10^6","v":0},{"$f":"N270*N271/10^6","v":0},{"$f":"O270*O271/10^6","v":0},{"$f":"P270*P271/10^6","v":0},{"$f":"Q270*Q271/10^6","v":0},{"$f":"R270*R271/10^6","v":0},{"$f":"S270*S271/10^6","v":0},{"$f":"T270*T271/10^6","v":0},{"$f":"U270*U271/10^6","v":0},{"$f":"V270*V271/10^6","v":0},{"$f":"W270*W271/10^6","v":0},{"$f":"X270*X271/10^6","v":0},{"$f":"Y270*Y271/10^6","v":0},{"$f":"Z270*Z271/10^6","v":0},{"$f":"AA270*AA271/10^6","v":0},{"$f":"AB270*AB271/10^6","v":0},{"$f":"AC270*AC271/10^6","v":0},{"$f":"AD270*AD271/10^6","v":0},{"$f":"AE270*AE271/10^6","v":0},{"$f":"AF270*AF271/10^6","v":0},{"$f":"AG270*AG271/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S272/R272-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X273-W273)/W273,\"\")","v":""},{"$f":"IFERROR((Y273-X273)/X273,\"\")","v":""},{"$f":"IFERROR((Z273-Y273)/Y273,\"\")","v":""},{"$f":"IFERROR((AA273-Z273)/Z273,\"\")","v":""},{"$f":"IFERROR((AB273-AA273)/AA273,\"\")","v":""},{"$f":"IFERROR((AC273-AB273)/AB273,\"\")","v":""},{"$f":"IFERROR((AD273-AC273)/AC273,\"\")","v":""},{"$f":"IFERROR((AE273-AD273)/AD273,\"\")","v":""},{"$f":"IFERROR((AF273-AE273)/AE273,\"\")","v":""},{"$f":"IFERROR((AG273-AF273)/AF273,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S273/R273-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S274/R274-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K273*K274/10^6","v":0},{"$f":"L273*L274/10^6","v":0},{"$f":"M273*M274/10^6","v":0},{"$f":"N273*N274/10^6","v":0},{"$f":"O273*O274/10^6","v":0},{"$f":"P273*P274/10^6","v":0},{"$f":"Q273*Q274/10^6","v":0},{"$f":"R273*R274/10^6","v":0},{"$f":"S273*S274/10^6","v":0},{"$f":"T273*T274/10^6","v":0},{"$f":"U273*U274/10^6","v":0},{"$f":"V273*V274/10^6","v":0},{"$f":"W273*W274/10^6","v":0},{"$f":"X273*X274/10^6","v":0},{"$f":"Y273*Y274/10^6","v":0},{"$f":"Z273*Z274/10^6","v":0},{"$f":"AA273*AA274/10^6","v":0},{"$f":"AB273*AB274/10^6","v":0},{"$f":"AC273*AC274/10^6","v":0},{"$f":"AD273*AD274/10^6","v":0},{"$f":"AE273*AE274/10^6","v":0},{"$f":"AF273*AF274/10^6","v":0},{"$f":"AG273*AG274/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S275/R275-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X276-W276)/W276,\"\")","v":""},{"$f":"IFERROR((Y276-X276)/X276,\"\")","v":""},{"$f":"IFERROR((Z276-Y276)/Y276,\"\")","v":""},{"$f":"IFERROR((AA276-Z276)/Z276,\"\")","v":""},{"$f":"IFERROR((AB276-AA276)/AA276,\"\")","v":""},{"$f":"IFERROR((AC276-AB276)/AB276,\"\")","v":""},{"$f":"IFERROR((AD276-AC276)/AC276,\"\")","v":""},{"$f":"IFERROR((AE276-AD276)/AD276,\"\")","v":""},{"$f":"IFERROR((AF276-AE276)/AE276,\"\")","v":""},{"$f":"IFERROR((AG276-AF276)/AF276,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S276/R276-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S277/R277-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K276*K277/10^6","v":0},{"$f":"L276*L277/10^6","v":0},{"$f":"M276*M277/10^6","v":0},{"$f":"N276*N277/10^6","v":0},{"$f":"O276*O277/10^6","v":0},{"$f":"P276*P277/10^6","v":0},{"$f":"Q276*Q277/10^6","v":0},{"$f":"R276*R277/10^6","v":0},{"$f":"S276*S277/10^6","v":0},{"$f":"T276*T277/10^6","v":0},{"$f":"U276*U277/10^6","v":0},{"$f":"V276*V277/10^6","v":0},{"$f":"W276*W277/10^6","v":0},{"$f":"X276*X277/10^6","v":0},{"$f":"Y276*Y277/10^6","v":0},{"$f":"Z276*Z277/10^6","v":0},{"$f":"AA276*AA277/10^6","v":0},{"$f":"AB276*AB277/10^6","v":0},{"$f":"AC276*AC277/10^6","v":0},{"$f":"AD276*AD277/10^6","v":0},{"$f":"AE276*AE277/10^6","v":0},{"$f":"AF276*AF277/10^6","v":0},{"$f":"AG276*AG277/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S278/R278-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X279-W279)/W279,\"\")","v":""},{"$f":"IFERROR((Y279-X279)/X279,\"\")","v":""},{"$f":"IFERROR((Z279-Y279)/Y279,\"\")","v":""},{"$f":"IFERROR((AA279-Z279)/Z279,\"\")","v":""},{"$f":"IFERROR((AB279-AA279)/AA279,\"\")","v":""},{"$f":"IFERROR((AC279-AB279)/AB279,\"\")","v":""},{"$f":"IFERROR((AD279-AC279)/AC279,\"\")","v":""},{"$f":"IFERROR((AE279-AD279)/AD279,\"\")","v":""},{"$f":"IFERROR((AF279-AE279)/AE279,\"\")","v":""},{"$f":"IFERROR((AG279-AF279)/AF279,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S279/R279-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S280/R280-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K279*K280/10^6","v":0},{"$f":"L279*L280/10^6","v":0},{"$f":"M279*M280/10^6","v":0},{"$f":"N279*N280/10^6","v":0},{"$f":"O279*O280/10^6","v":0},{"$f":"P279*P280/10^6","v":0},{"$f":"Q279*Q280/10^6","v":0},{"$f":"R279*R280/10^6","v":0},{"$f":"S279*S280/10^6","v":0},{"$f":"T279*T280/10^6","v":0},{"$f":"U279*U280/10^6","v":0},{"$f":"V279*V280/10^6","v":0},{"$f":"W279*W280/10^6","v":0},{"$f":"X279*X280/10^6","v":0},{"$f":"Y279*Y280/10^6","v":0},{"$f":"Z279*Z280/10^6","v":0},{"$f":"AA279*AA280/10^6","v":0},{"$f":"AB279*AB280/10^6","v":0},{"$f":"AC279*AC280/10^6","v":0},{"$f":"AD279*AD280/10^6","v":0},{"$f":"AE279*AE280/10^6","v":0},{"$f":"AF279*AF280/10^6","v":0},{"$f":"AG279*AG280/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S281/R281-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X282-W282)/W282,\"\")","v":""},{"$f":"IFERROR((Y282-X282)/X282,\"\")","v":""},{"$f":"IFERROR((Z282-Y282)/Y282,\"\")","v":""},{"$f":"IFERROR((AA282-Z282)/Z282,\"\")","v":""},{"$f":"IFERROR((AB282-AA282)/AA282,\"\")","v":""},{"$f":"IFERROR((AC282-AB282)/AB282,\"\")","v":""},{"$f":"IFERROR((AD282-AC282)/AC282,\"\")","v":""},{"$f":"IFERROR((AE282-AD282)/AD282,\"\")","v":""},{"$f":"IFERROR((AF282-AE282)/AE282,\"\")","v":""},{"$f":"IFERROR((AG282-AF282)/AF282,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S282/R282-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S283/R283-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC283/$X283)^(1/DG$61)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K282*K283/10^6","v":0},{"$f":"L282*L283/10^6","v":0},{"$f":"M282*M283/10^6","v":0},{"$f":"N282*N283/10^6","v":0},{"$f":"O282*O283/10^6","v":0},{"$f":"P282*P283/10^6","v":0},{"$f":"Q282*Q283/10^6","v":0},{"$f":"R282*R283/10^6","v":0},{"$f":"S282*S283/10^6","v":0},{"$f":"T282*T283/10^6","v":0},{"$f":"U282*U283/10^6","v":0},{"$f":"V282*V283/10^6","v":0},{"$f":"W282*W283/10^6","v":0},{"$f":"X282*X283/10^6","v":0},{"$f":"Y282*Y283/10^6","v":0},{"$f":"Z282*Z283/10^6","v":0},{"$f":"AA282*AA283/10^6","v":0},{"$f":"AB282*AB283/10^6","v":0},{"$f":"AC282*AC283/10^6","v":0},{"$f":"AD282*AD283/10^6","v":0},{"$f":"AE282*AE283/10^6","v":0},{"$f":"AF282*AF283/10^6","v":0},{"$f":"AG282*AG283/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S284/R284-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z284/$X284)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X285-W285)/W285,\"\")","v":""},{"$f":"IFERROR((Y285-X285)/X285,\"\")","v":""},{"$f":"IFERROR((Z285-Y285)/Y285,\"\")","v":""},{"$f":"IFERROR((AA285-Z285)/Z285,\"\")","v":""},{"$f":"IFERROR((AB285-AA285)/AA285,\"\")","v":""},{"$f":"IFERROR((AC285-AB285)/AB285,\"\")","v":""},{"$f":"IFERROR((AD285-AC285)/AC285,\"\")","v":""},{"$f":"IFERROR((AE285-AD285)/AD285,\"\")","v":""},{"$f":"IFERROR((AF285-AE285)/AE285,\"\")","v":""},{"$f":"IFERROR((AG285-AF285)/AF285,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S285/R285-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S286/R286-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K285*K286/10^6","v":0},{"$f":"L285*L286/10^6","v":0},{"$f":"M285*M286/10^6","v":0},{"$f":"N285*N286/10^6","v":0},{"$f":"O285*O286/10^6","v":0},{"$f":"P285*P286/10^6","v":0},{"$f":"Q285*Q286/10^6","v":0},{"$f":"R285*R286/10^6","v":0},{"$f":"S285*S286/10^6","v":0},{"$f":"T285*T286/10^6","v":0},{"$f":"U285*U286/10^6","v":0},{"$f":"V285*V286/10^6","v":0},{"$f":"W285*W286/10^6","v":0},{"$f":"X285*X286/10^6","v":0},{"$f":"Y285*Y286/10^6","v":0},{"$f":"Z285*Z286/10^6","v":0},{"$f":"AA285*AA286/10^6","v":0},{"$f":"AB285*AB286/10^6","v":0},{"$f":"AC285*AC286/10^6","v":0},{"$f":"AD285*AD286/10^6","v":0},{"$f":"AE285*AE286/10^6","v":0},{"$f":"AF285*AF286/10^6","v":0},{"$f":"AG285*AG286/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S287/R287-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S287/R287-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X288-W288)/W288,\"\")","v":""},{"$f":"IFERROR((Y288-X288)/X288,\"\")","v":""},{"$f":"IFERROR((Z288-Y288)/Y288,\"\")","v":""},{"$f":"IFERROR((AA288-Z288)/Z288,\"\")","v":""},{"$f":"IFERROR((AB288-AA288)/AA288,\"\")","v":""},{"$f":"IFERROR((AC288-AB288)/AB288,\"\")","v":""},{"$f":"IFERROR((AD288-AC288)/AC288,\"\")","v":""},{"$f":"IFERROR((AE288-AD288)/AD288,\"\")","v":""},{"$f":"IFERROR((AF288-AE288)/AE288,\"\")","v":""},{"$f":"IFERROR((AG288-AF288)/AF288,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S288/R288-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S289/R289-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K288*K289/10^6","v":0},{"$f":"L288*L289/10^6","v":0},{"$f":"M288*M289/10^6","v":0},{"$f":"N288*N289/10^6","v":0},{"$f":"O288*O289/10^6","v":0},{"$f":"P288*P289/10^6","v":0},{"$f":"Q288*Q289/10^6","v":0},{"$f":"R288*R289/10^6","v":0},{"$f":"S288*S289/10^6","v":0},{"$f":"T288*T289/10^6","v":0},{"$f":"U288*U289/10^6","v":0},{"$f":"V288*V289/10^6","v":0},{"$f":"W288*W289/10^6","v":0},{"$f":"X288*X289/10^6","v":0},{"$f":"Y288*Y289/10^6","v":0},{"$f":"Z288*Z289/10^6","v":0},{"$f":"AA288*AA289/10^6","v":0},{"$f":"AB288*AB289/10^6","v":0},{"$f":"AC288*AC289/10^6","v":0},{"$f":"AD288*AD289/10^6","v":0},{"$f":"AE288*AE289/10^6","v":0},{"$f":"AF288*AF289/10^6","v":0},{"$f":"AG288*AG289/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S290/R290-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X291-W291)/W291,\"\")","v":""},{"$f":"IFERROR((Y291-X291)/X291,\"\")","v":""},{"$f":"IFERROR((Z291-Y291)/Y291,\"\")","v":""},{"$f":"IFERROR((AA291-Z291)/Z291,\"\")","v":""},{"$f":"IFERROR((AB291-AA291)/AA291,\"\")","v":""},{"$f":"IFERROR((AC291-AB291)/AB291,\"\")","v":""},{"$f":"IFERROR((AD291-AC291)/AC291,\"\")","v":""},{"$f":"IFERROR((AE291-AD291)/AD291,\"\")","v":""},{"$f":"IFERROR((AF291-AE291)/AE291,\"\")","v":""},{"$f":"IFERROR((AG291-AF291)/AF291,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S291/R291-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S292/R292-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K291*K292/10^6","v":0},{"$f":"L291*L292/10^6","v":0},{"$f":"M291*M292/10^6","v":0},{"$f":"N291*N292/10^6","v":0},{"$f":"O291*O292/10^6","v":0},{"$f":"P291*P292/10^6","v":0},{"$f":"Q291*Q292/10^6","v":0},{"$f":"R291*R292/10^6","v":0},{"$f":"S291*S292/10^6","v":0},{"$f":"T291*T292/10^6","v":0},{"$f":"U291*U292/10^6","v":0},{"$f":"V291*V292/10^6","v":0},{"$f":"W291*W292/10^6","v":0},{"$f":"X291*X292/10^6","v":0},{"$f":"Y291*Y292/10^6","v":0},{"$f":"Z291*Z292/10^6","v":0},{"$f":"AA291*AA292/10^6","v":0},{"$f":"AB291*AB292/10^6","v":0},{"$f":"AC291*AC292/10^6","v":0},{"$f":"AD291*AD292/10^6","v":0},{"$f":"AE291*AE292/10^6","v":0},{"$f":"AF291*AF292/10^6","v":0},{"$f":"AG291*AG292/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S293/R293-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X294-W294)/W294,\"\")","v":""},{"$f":"IFERROR((Y294-X294)/X294,\"\")","v":""},{"$f":"IFERROR((Z294-Y294)/Y294,\"\")","v":""},{"$f":"IFERROR((AA294-Z294)/Z294,\"\")","v":""},{"$f":"IFERROR((AB294-AA294)/AA294,\"\")","v":""},{"$f":"IFERROR((AC294-AB294)/AB294,\"\")","v":""},{"$f":"IFERROR((AD294-AC294)/AC294,\"\")","v":""},{"$f":"IFERROR((AE294-AD294)/AD294,\"\")","v":""},{"$f":"IFERROR((AF294-AE294)/AE294,\"\")","v":""},{"$f":"IFERROR((AG294-AF294)/AF294,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S294/R294-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S295/R295-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K294*K295/10^6","v":0},{"$f":"L294*L295/10^6","v":0},{"$f":"M294*M295/10^6","v":0},{"$f":"N294*N295/10^6","v":0},{"$f":"O294*O295/10^6","v":0},{"$f":"P294*P295/10^6","v":0},{"$f":"Q294*Q295/10^6","v":0},{"$f":"R294*R295/10^6","v":0},{"$f":"S294*S295/10^6","v":0},{"$f":"T294*T295/10^6","v":0},{"$f":"U294*U295/10^6","v":0},{"$f":"V294*V295/10^6","v":0},{"$f":"W294*W295/10^6","v":0},{"$f":"X294*X295/10^6","v":0},{"$f":"Y294*Y295/10^6","v":0},{"$f":"Z294*Z295/10^6","v":0},{"$f":"AA294*AA295/10^6","v":0},{"$f":"AB294*AB295/10^6","v":0},{"$f":"AC294*AC295/10^6","v":0},{"$f":"AD294*AD295/10^6","v":0},{"$f":"AE294*AE295/10^6","v":0},{"$f":"AF294*AF295/10^6","v":0},{"$f":"AG294*AG295/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S296/R296-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X297-W297)/W297,\"\")","v":""},{"$f":"IFERROR((Y297-X297)/X297,\"\")","v":""},{"$f":"IFERROR((Z297-Y297)/Y297,\"\")","v":""},{"$f":"IFERROR((AA297-Z297)/Z297,\"\")","v":""},{"$f":"IFERROR((AB297-AA297)/AA297,\"\")","v":""},{"$f":"IFERROR((AC297-AB297)/AB297,\"\")","v":""},{"$f":"IFERROR((AD297-AC297)/AC297,\"\")","v":""},{"$f":"IFERROR((AE297-AD297)/AD297,\"\")","v":""},{"$f":"IFERROR((AF297-AE297)/AE297,\"\")","v":""},{"$f":"IFERROR((AG297-AF297)/AF297,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S297/R297-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S298/R298-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K297*K298/10^6","v":0},{"$f":"L297*L298/10^6","v":0},{"$f":"M297*M298/10^6","v":0},{"$f":"N297*N298/10^6","v":0},{"$f":"O297*O298/10^6","v":0},{"$f":"P297*P298/10^6","v":0},{"$f":"Q297*Q298/10^6","v":0},{"$f":"R297*R298/10^6","v":0},{"$f":"S297*S298/10^6","v":0},{"$f":"T297*T298/10^6","v":0},{"$f":"U297*U298/10^6","v":0},{"$f":"V297*V298/10^6","v":0},{"$f":"W297*W298/10^6","v":0},{"$f":"X297*X298/10^6","v":0},{"$f":"Y297*Y298/10^6","v":0},{"$f":"Z297*Z298/10^6","v":0},{"$f":"AA297*AA298/10^6","v":0},{"$f":"AB297*AB298/10^6","v":0},{"$f":"AC297*AC298/10^6","v":0},{"$f":"AD297*AD298/10^6","v":0},{"$f":"AE297*AE298/10^6","v":0},{"$f":"AF297*AF298/10^6","v":0},{"$f":"AG297*AG298/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S299/R299-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X300-W300)/W300,\"\")","v":""},{"$f":"IFERROR((Y300-X300)/X300,\"\")","v":""},{"$f":"IFERROR((Z300-Y300)/Y300,\"\")","v":""},{"$f":"IFERROR((AA300-Z300)/Z300,\"\")","v":""},{"$f":"IFERROR((AB300-AA300)/AA300,\"\")","v":""},{"$f":"IFERROR((AC300-AB300)/AB300,\"\")","v":""},{"$f":"IFERROR((AD300-AC300)/AC300,\"\")","v":""},{"$f":"IFERROR((AE300-AD300)/AD300,\"\")","v":""},{"$f":"IFERROR((AF300-AE300)/AE300,\"\")","v":""},{"$f":"IFERROR((AG300-AF300)/AF300,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S300/R300-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S301/R301-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K300*K301/10^6","v":0},{"$f":"L300*L301/10^6","v":0},{"$f":"M300*M301/10^6","v":0},{"$f":"N300*N301/10^6","v":0},{"$f":"O300*O301/10^6","v":0},{"$f":"P300*P301/10^6","v":0},{"$f":"Q300*Q301/10^6","v":0},{"$f":"R300*R301/10^6","v":0},{"$f":"S300*S301/10^6","v":0},{"$f":"T300*T301/10^6","v":0},{"$f":"U300*U301/10^6","v":0},{"$f":"V300*V301/10^6","v":0},{"$f":"W300*W301/10^6","v":0},{"$f":"X300*X301/10^6","v":0},{"$f":"Y300*Y301/10^6","v":0},{"$f":"Z300*Z301/10^6","v":0},{"$f":"AA300*AA301/10^6","v":0},{"$f":"AB300*AB301/10^6","v":0},{"$f":"AC300*AC301/10^6","v":0},{"$f":"AD300*AD301/10^6","v":0},{"$f":"AE300*AE301/10^6","v":0},{"$f":"AF300*AF301/10^6","v":0},{"$f":"AG300*AG301/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S302/R302-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X303-W303)/W303,\"\")","v":""},{"$f":"IFERROR((Y303-X303)/X303,\"\")","v":""},{"$f":"IFERROR((Z303-Y303)/Y303,\"\")","v":""},{"$f":"IFERROR((AA303-Z303)/Z303,\"\")","v":""},{"$f":"IFERROR((AB303-AA303)/AA303,\"\")","v":""},{"$f":"IFERROR((AC303-AB303)/AB303,\"\")","v":""},{"$f":"IFERROR((AD303-AC303)/AC303,\"\")","v":""},{"$f":"IFERROR((AE303-AD303)/AD303,\"\")","v":""},{"$f":"IFERROR((AF303-AE303)/AE303,\"\")","v":""},{"$f":"IFERROR((AG303-AF303)/AF303,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S303/R303-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S304/R304-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S304/R304-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K303*K304/10^6","v":0},{"$f":"L303*L304/10^6","v":0},{"$f":"M303*M304/10^6","v":0},{"$f":"N303*N304/10^6","v":0},{"$f":"O303*O304/10^6","v":0},{"$f":"P303*P304/10^6","v":0},{"$f":"Q303*Q304/10^6","v":0},{"$f":"R303*R304/10^6","v":0},{"$f":"S303*S304/10^6","v":0},{"$f":"T303*T304/10^6","v":0},{"$f":"U303*U304/10^6","v":0},{"$f":"V303*V304/10^6","v":0},{"$f":"W303*W304/10^6","v":0},{"$f":"X303*X304/10^6","v":0},{"$f":"Y303*Y304/10^6","v":0},{"$f":"Z303*Z304/10^6","v":0},{"$f":"AA303*AA304/10^6","v":0},{"$f":"AB303*AB304/10^6","v":0},{"$f":"AC303*AC304/10^6","v":0},{"$f":"AD303*AD304/10^6","v":0},{"$f":"AE303*AE304/10^6","v":0},{"$f":"AF303*AF304/10^6","v":0},{"$f":"AG303*AG304/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S305/R305-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X306-W306)/W306,\"\")","v":""},{"$f":"IFERROR((Y306-X306)/X306,\"\")","v":""},{"$f":"IFERROR((Z306-Y306)/Y306,\"\")","v":""},{"$f":"IFERROR((AA306-Z306)/Z306,\"\")","v":""},{"$f":"IFERROR((AB306-AA306)/AA306,\"\")","v":""},{"$f":"IFERROR((AC306-AB306)/AB306,\"\")","v":""},{"$f":"IFERROR((AD306-AC306)/AC306,\"\")","v":""},{"$f":"IFERROR((AE306-AD306)/AD306,\"\")","v":""},{"$f":"IFERROR((AF306-AE306)/AE306,\"\")","v":""},{"$f":"IFERROR((AG306-AF306)/AF306,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S306/R306-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S307/R307-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K306*K307/10^6","v":0},{"$f":"L306*L307/10^6","v":0},{"$f":"M306*M307/10^6","v":0},{"$f":"N306*N307/10^6","v":0},{"$f":"O306*O307/10^6","v":0},{"$f":"P306*P307/10^6","v":0},{"$f":"Q306*Q307/10^6","v":0},{"$f":"R306*R307/10^6","v":0},{"$f":"S306*S307/10^6","v":0},{"$f":"T306*T307/10^6","v":0},{"$f":"U306*U307/10^6","v":0},{"$f":"V306*V307/10^6","v":0},{"$f":"W306*W307/10^6","v":0},{"$f":"X306*X307/10^6","v":0},{"$f":"Y306*Y307/10^6","v":0},{"$f":"Z306*Z307/10^6","v":0},{"$f":"AA306*AA307/10^6","v":0},{"$f":"AB306*AB307/10^6","v":0},{"$f":"AC306*AC307/10^6","v":0},{"$f":"AD306*AD307/10^6","v":0},{"$f":"AE306*AE307/10^6","v":0},{"$f":"AF306*AF307/10^6","v":0},{"$f":"AG306*AG307/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S308/R308-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X309-W309)/W309,\"\")","v":""},{"$f":"IFERROR((Y309-X309)/X309,\"\")","v":""},{"$f":"IFERROR((Z309-Y309)/Y309,\"\")","v":""},{"$f":"IFERROR((AA309-Z309)/Z309,\"\")","v":""},{"$f":"IFERROR((AB309-AA309)/AA309,\"\")","v":""},{"$f":"IFERROR((AC309-AB309)/AB309,\"\")","v":""},{"$f":"IFERROR((AD309-AC309)/AC309,\"\")","v":""},{"$f":"IFERROR((AE309-AD309)/AD309,\"\")","v":""},{"$f":"IFERROR((AF309-AE309)/AE309,\"\")","v":""},{"$f":"IFERROR((AG309-AF309)/AF309,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S309/R309-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S310/R310-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K309*K310/10^6","v":0},{"$f":"L309*L310/10^6","v":0},{"$f":"M309*M310/10^6","v":0},{"$f":"N309*N310/10^6","v":0},{"$f":"O309*O310/10^6","v":0},{"$f":"P309*P310/10^6","v":0},{"$f":"Q309*Q310/10^6","v":0},{"$f":"R309*R310/10^6","v":0},{"$f":"S309*S310/10^6","v":0},{"$f":"T309*T310/10^6","v":0},{"$f":"U309*U310/10^6","v":0},{"$f":"V309*V310/10^6","v":0},{"$f":"W309*W310/10^6","v":0},{"$f":"X309*X310/10^6","v":0},{"$f":"Y309*Y310/10^6","v":0},{"$f":"Z309*Z310/10^6","v":0},{"$f":"AA309*AA310/10^6","v":0},{"$f":"AB309*AB310/10^6","v":0},{"$f":"AC309*AC310/10^6","v":0},{"$f":"AD309*AD310/10^6","v":0},{"$f":"AE309*AE310/10^6","v":0},{"$f":"AF309*AF310/10^6","v":0},{"$f":"AG309*AG310/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S311/R311-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X312-W312)/W312,\"\")","v":""},{"$f":"IFERROR((Y312-X312)/X312,\"\")","v":""},{"$f":"IFERROR((Z312-Y312)/Y312,\"\")","v":""},{"$f":"IFERROR((AA312-Z312)/Z312,\"\")","v":""},{"$f":"IFERROR((AB312-AA312)/AA312,\"\")","v":""},{"$f":"IFERROR((AC312-AB312)/AB312,\"\")","v":""},{"$f":"IFERROR((AD312-AC312)/AC312,\"\")","v":""},{"$f":"IFERROR((AE312-AD312)/AD312,\"\")","v":""},{"$f":"IFERROR((AF312-AE312)/AE312,\"\")","v":""},{"$f":"IFERROR((AG312-AF312)/AF312,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S312/R312-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S313/R313-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K312*K313/10^6","v":0},{"$f":"L312*L313/10^6","v":0},{"$f":"M312*M313/10^6","v":0},{"$f":"N312*N313/10^6","v":0},{"$f":"O312*O313/10^6","v":0},{"$f":"P312*P313/10^6","v":0},{"$f":"Q312*Q313/10^6","v":0},{"$f":"R312*R313/10^6","v":0},{"$f":"S312*S313/10^6","v":0},{"$f":"T312*T313/10^6","v":0},{"$f":"U312*U313/10^6","v":0},{"$f":"V312*V313/10^6","v":0},{"$f":"W312*W313/10^6","v":0},{"$f":"X312*X313/10^6","v":0},{"$f":"Y312*Y313/10^6","v":0},{"$f":"Z312*Z313/10^6","v":0},{"$f":"AA312*AA313/10^6","v":0},{"$f":"AB312*AB313/10^6","v":0},{"$f":"AC312*AC313/10^6","v":0},{"$f":"AD312*AD313/10^6","v":0},{"$f":"AE312*AE313/10^6","v":0},{"$f":"AF312*AF313/10^6","v":0},{"$f":"AG312*AG313/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S314/R314-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X315-W315)/W315,\"\")","v":""},{"$f":"IFERROR((Y315-X315)/X315,\"\")","v":""},{"$f":"IFERROR((Z315-Y315)/Y315,\"\")","v":""},{"$f":"IFERROR((AA315-Z315)/Z315,\"\")","v":""},{"$f":"IFERROR((AB315-AA315)/AA315,\"\")","v":""},{"$f":"IFERROR((AC315-AB315)/AB315,\"\")","v":""},{"$f":"IFERROR((AD315-AC315)/AC315,\"\")","v":""},{"$f":"IFERROR((AE315-AD315)/AD315,\"\")","v":""},{"$f":"IFERROR((AF315-AE315)/AE315,\"\")","v":""},{"$f":"IFERROR((AG315-AF315)/AF315,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S315/R315-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S316/R316-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K315*K316/10^6","v":0},{"$f":"L315*L316/10^6","v":0},{"$f":"M315*M316/10^6","v":0},{"$f":"N315*N316/10^6","v":0},{"$f":"O315*O316/10^6","v":0},{"$f":"P315*P316/10^6","v":0},{"$f":"Q315*Q316/10^6","v":0},{"$f":"R315*R316/10^6","v":0},{"$f":"S315*S316/10^6","v":0},{"$f":"T315*T316/10^6","v":0},{"$f":"U315*U316/10^6","v":0},{"$f":"V315*V316/10^6","v":0},{"$f":"W315*W316/10^6","v":0},{"$f":"X315*X316/10^6","v":0},{"$f":"Y315*Y316/10^6","v":0},{"$f":"Z315*Z316/10^6","v":0},{"$f":"AA315*AA316/10^6","v":0},{"$f":"AB315*AB316/10^6","v":0},{"$f":"AC315*AC316/10^6","v":0},{"$f":"AD315*AD316/10^6","v":0},{"$f":"AE315*AE316/10^6","v":0},{"$f":"AF315*AF316/10^6","v":0},{"$f":"AG315*AG316/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S317/R317-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE317/$W317)^(1/CW$61)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X318-W318)/W318,\"\")","v":""},{"$f":"IFERROR((Y318-X318)/X318,\"\")","v":""},{"$f":"IFERROR((Z318-Y318)/Y318,\"\")","v":""},{"$f":"IFERROR((AA318-Z318)/Z318,\"\")","v":""},{"$f":"IFERROR((AB318-AA318)/AA318,\"\")","v":""},{"$f":"IFERROR((AC318-AB318)/AB318,\"\")","v":""},{"$f":"IFERROR((AD318-AC318)/AC318,\"\")","v":""},{"$f":"IFERROR((AE318-AD318)/AD318,\"\")","v":""},{"$f":"IFERROR((AF318-AE318)/AE318,\"\")","v":""},{"$f":"IFERROR((AG318-AF318)/AF318,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S318/R318-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S319/R319-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K318*K319/10^6","v":0},{"$f":"L318*L319/10^6","v":0},{"$f":"M318*M319/10^6","v":0},{"$f":"N318*N319/10^6","v":0},{"$f":"O318*O319/10^6","v":0},{"$f":"P318*P319/10^6","v":0},{"$f":"Q318*Q319/10^6","v":0},{"$f":"R318*R319/10^6","v":0},{"$f":"S318*S319/10^6","v":0},{"$f":"T318*T319/10^6","v":0},{"$f":"U318*U319/10^6","v":0},{"$f":"V318*V319/10^6","v":0},{"$f":"W318*W319/10^6","v":0},{"$f":"X318*X319/10^6","v":0},{"$f":"Y318*Y319/10^6","v":0},{"$f":"Z318*Z319/10^6","v":0},{"$f":"AA318*AA319/10^6","v":0},{"$f":"AB318*AB319/10^6","v":0},{"$f":"AC318*AC319/10^6","v":0},{"$f":"AD318*AD319/10^6","v":0},{"$f":"AE318*AE319/10^6","v":0},{"$f":"AF318*AF319/10^6","v":0},{"$f":"AG318*AG319/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S320/R320-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X321-W321)/W321,\"\")","v":""},{"$f":"IFERROR((Y321-X321)/X321,\"\")","v":""},{"$f":"IFERROR((Z321-Y321)/Y321,\"\")","v":""},{"$f":"IFERROR((AA321-Z321)/Z321,\"\")","v":""},{"$f":"IFERROR((AB321-AA321)/AA321,\"\")","v":""},{"$f":"IFERROR((AC321-AB321)/AB321,\"\")","v":""},{"$f":"IFERROR((AD321-AC321)/AC321,\"\")","v":""},{"$f":"IFERROR((AE321-AD321)/AD321,\"\")","v":""},{"$f":"IFERROR((AF321-AE321)/AE321,\"\")","v":""},{"$f":"IFERROR((AG321-AF321)/AF321,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S321/R321-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S321/R321-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW321","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E322","v":"Qty"},"[Service]",{"$f":"I322","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW322","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S322/R322-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN322","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K321*K322/10^6","v":0},{"$f":"L321*L322/10^6","v":0},{"$f":"M321*M322/10^6","v":0},{"$f":"N321*N322/10^6","v":0},{"$f":"O321*O322/10^6","v":0},{"$f":"P321*P322/10^6","v":0},{"$f":"Q321*Q322/10^6","v":0},{"$f":"R321*R322/10^6","v":0},{"$f":"S321*S322/10^6","v":0},{"$f":"T321*T322/10^6","v":0},{"$f":"U321*U322/10^6","v":0},{"$f":"V321*V322/10^6","v":0},{"$f":"W321*W322/10^6","v":0},{"$f":"X321*X322/10^6","v":0},{"$f":"Y321*Y322/10^6","v":0},{"$f":"Z321*Z322/10^6","v":0},{"$f":"AA321*AA322/10^6","v":0},{"$f":"AB321*AB322/10^6","v":0},{"$f":"AC321*AC322/10^6","v":0},{"$f":"AD321*AD322/10^6","v":0},{"$f":"AE321*AE322/10^6","v":0},{"$f":"AF321*AF322/10^6","v":0},{"$f":"AG321*AG322/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S323/R323-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X324-W324)/W324,\"\")","v":""},{"$f":"IFERROR((Y324-X324)/X324,\"\")","v":""},{"$f":"IFERROR((Z324-Y324)/Y324,\"\")","v":""},{"$f":"IFERROR((AA324-Z324)/Z324,\"\")","v":""},{"$f":"IFERROR((AB324-AA324)/AA324,\"\")","v":""},{"$f":"IFERROR((AC324-AB324)/AB324,\"\")","v":""},{"$f":"IFERROR((AD324-AC324)/AC324,\"\")","v":""},{"$f":"IFERROR((AE324-AD324)/AD324,\"\")","v":""},{"$f":"IFERROR((AF324-AE324)/AE324,\"\")","v":""},{"$f":"IFERROR((AG324-AF324)/AF324,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S324/R324-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S325/R325-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K324*K325/10^6","v":0},{"$f":"L324*L325/10^6","v":0},{"$f":"M324*M325/10^6","v":0},{"$f":"N324*N325/10^6","v":0},{"$f":"O324*O325/10^6","v":0},{"$f":"P324*P325/10^6","v":0},{"$f":"Q324*Q325/10^6","v":0},{"$f":"R324*R325/10^6","v":0},{"$f":"S324*S325/10^6","v":0},{"$f":"T324*T325/10^6","v":0},{"$f":"U324*U325/10^6","v":0},{"$f":"V324*V325/10^6","v":0},{"$f":"W324*W325/10^6","v":0},{"$f":"X324*X325/10^6","v":0},{"$f":"Y324*Y325/10^6","v":0},{"$f":"Z324*Z325/10^6","v":0},{"$f":"AA324*AA325/10^6","v":0},{"$f":"AB324*AB325/10^6","v":0},{"$f":"AC324*AC325/10^6","v":0},{"$f":"AD324*AD325/10^6","v":0},{"$f":"AE324*AE325/10^6","v":0},{"$f":"AF324*AF325/10^6","v":0},{"$f":"AG324*AG325/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S326/R326-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X327-W327)/W327,\"\")","v":""},{"$f":"IFERROR((Y327-X327)/X327,\"\")","v":""},{"$f":"IFERROR((Z327-Y327)/Y327,\"\")","v":""},{"$f":"IFERROR((AA327-Z327)/Z327,\"\")","v":""},{"$f":"IFERROR((AB327-AA327)/AA327,\"\")","v":""},{"$f":"IFERROR((AC327-AB327)/AB327,\"\")","v":""},{"$f":"IFERROR((AD327-AC327)/AC327,\"\")","v":""},{"$f":"IFERROR((AE327-AD327)/AD327,\"\")","v":""},{"$f":"IFERROR((AF327-AE327)/AE327,\"\")","v":""},{"$f":"IFERROR((AG327-AF327)/AF327,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S327/R327-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S328/R328-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K327*K328/10^6","v":0},{"$f":"L327*L328/10^6","v":0},{"$f":"M327*M328/10^6","v":0},{"$f":"N327*N328/10^6","v":0},{"$f":"O327*O328/10^6","v":0},{"$f":"P327*P328/10^6","v":0},{"$f":"Q327*Q328/10^6","v":0},{"$f":"R327*R328/10^6","v":0},{"$f":"S327*S328/10^6","v":0},{"$f":"T327*T328/10^6","v":0},{"$f":"U327*U328/10^6","v":0},{"$f":"V327*V328/10^6","v":0},{"$f":"W327*W328/10^6","v":0},{"$f":"X327*X328/10^6","v":0},{"$f":"Y327*Y328/10^6","v":0},{"$f":"Z327*Z328/10^6","v":0},{"$f":"AA327*AA328/10^6","v":0},{"$f":"AB327*AB328/10^6","v":0},{"$f":"AC327*AC328/10^6","v":0},{"$f":"AD327*AD328/10^6","v":0},{"$f":"AE327*AE328/10^6","v":0},{"$f":"AF327*AF328/10^6","v":0},{"$f":"AG327*AG328/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S329/R329-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X330-W330)/W330,\"\")","v":""},{"$f":"IFERROR((Y330-X330)/X330,\"\")","v":""},{"$f":"IFERROR((Z330-Y330)/Y330,\"\")","v":""},{"$f":"IFERROR((AA330-Z330)/Z330,\"\")","v":""},{"$f":"IFERROR((AB330-AA330)/AA330,\"\")","v":""},{"$f":"IFERROR((AC330-AB330)/AB330,\"\")","v":""},{"$f":"IFERROR((AD330-AC330)/AC330,\"\")","v":""},{"$f":"IFERROR((AE330-AD330)/AD330,\"\")","v":""},{"$f":"IFERROR((AF330-AE330)/AE330,\"\")","v":""},{"$f":"IFERROR((AG330-AF330)/AF330,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S330/R330-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y330/$W330)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S331/R331-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K330*K331/10^6","v":0},{"$f":"L330*L331/10^6","v":0},{"$f":"M330*M331/10^6","v":0},{"$f":"N330*N331/10^6","v":0},{"$f":"O330*O331/10^6","v":0},{"$f":"P330*P331/10^6","v":0},{"$f":"Q330*Q331/10^6","v":0},{"$f":"R330*R331/10^6","v":0},{"$f":"S330*S331/10^6","v":0},{"$f":"T330*T331/10^6","v":0},{"$f":"U330*U331/10^6","v":0},{"$f":"V330*V331/10^6","v":0},{"$f":"W330*W331/10^6","v":0},{"$f":"X330*X331/10^6","v":0},{"$f":"Y330*Y331/10^6","v":0},{"$f":"Z330*Z331/10^6","v":0},{"$f":"AA330*AA331/10^6","v":0},{"$f":"AB330*AB331/10^6","v":0},{"$f":"AC330*AC331/10^6","v":0},{"$f":"AD330*AD331/10^6","v":0},{"$f":"AE330*AE331/10^6","v":0},{"$f":"AF330*AF331/10^6","v":0},{"$f":"AG330*AG331/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S332/R332-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X333-W333)/W333,\"\")","v":""},{"$f":"IFERROR((Y333-X333)/X333,\"\")","v":""},{"$f":"IFERROR((Z333-Y333)/Y333,\"\")","v":""},{"$f":"IFERROR((AA333-Z333)/Z333,\"\")","v":""},{"$f":"IFERROR((AB333-AA333)/AA333,\"\")","v":""},{"$f":"IFERROR((AC333-AB333)/AB333,\"\")","v":""},{"$f":"IFERROR((AD333-AC333)/AC333,\"\")","v":""},{"$f":"IFERROR((AE333-AD333)/AD333,\"\")","v":""},{"$f":"IFERROR((AF333-AE333)/AE333,\"\")","v":""},{"$f":"IFERROR((AG333-AF333)/AF333,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S333/R333-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S334/R334-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K333*K334/10^6","v":0},{"$f":"L333*L334/10^6","v":0},{"$f":"M333*M334/10^6","v":0},{"$f":"N333*N334/10^6","v":0},{"$f":"O333*O334/10^6","v":0},{"$f":"P333*P334/10^6","v":0},{"$f":"Q333*Q334/10^6","v":0},{"$f":"R333*R334/10^6","v":0},{"$f":"S333*S334/10^6","v":0},{"$f":"T333*T334/10^6","v":0},{"$f":"U333*U334/10^6","v":0},{"$f":"V333*V334/10^6","v":0},{"$f":"W333*W334/10^6","v":0},{"$f":"X333*X334/10^6","v":0},{"$f":"Y333*Y334/10^6","v":0},{"$f":"Z333*Z334/10^6","v":0},{"$f":"AA333*AA334/10^6","v":0},{"$f":"AB333*AB334/10^6","v":0},{"$f":"AC333*AC334/10^6","v":0},{"$f":"AD333*AD334/10^6","v":0},{"$f":"AE333*AE334/10^6","v":0},{"$f":"AF333*AF334/10^6","v":0},{"$f":"AG333*AG334/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S335/R335-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X336-W336)/W336,\"\")","v":""},{"$f":"IFERROR((Y336-X336)/X336,\"\")","v":""},{"$f":"IFERROR((Z336-Y336)/Y336,\"\")","v":""},{"$f":"IFERROR((AA336-Z336)/Z336,\"\")","v":""},{"$f":"IFERROR((AB336-AA336)/AA336,\"\")","v":""},{"$f":"IFERROR((AC336-AB336)/AB336,\"\")","v":""},{"$f":"IFERROR((AD336-AC336)/AC336,\"\")","v":""},{"$f":"IFERROR((AE336-AD336)/AD336,\"\")","v":""},{"$f":"IFERROR((AF336-AE336)/AE336,\"\")","v":""},{"$f":"IFERROR((AG336-AF336)/AF336,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S336/R336-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S337/R337-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K336*K337/10^6","v":0},{"$f":"L336*L337/10^6","v":0},{"$f":"M336*M337/10^6","v":0},{"$f":"N336*N337/10^6","v":0},{"$f":"O336*O337/10^6","v":0},{"$f":"P336*P337/10^6","v":0},{"$f":"Q336*Q337/10^6","v":0},{"$f":"R336*R337/10^6","v":0},{"$f":"S336*S337/10^6","v":0},{"$f":"T336*T337/10^6","v":0},{"$f":"U336*U337/10^6","v":0},{"$f":"V336*V337/10^6","v":0},{"$f":"W336*W337/10^6","v":0},{"$f":"X336*X337/10^6","v":0},{"$f":"Y336*Y337/10^6","v":0},{"$f":"Z336*Z337/10^6","v":0},{"$f":"AA336*AA337/10^6","v":0},{"$f":"AB336*AB337/10^6","v":0},{"$f":"AC336*AC337/10^6","v":0},{"$f":"AD336*AD337/10^6","v":0},{"$f":"AE336*AE337/10^6","v":0},{"$f":"AF336*AF337/10^6","v":0},{"$f":"AG336*AG337/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S338/R338-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S338/R338-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X339-W339)/W339,\"\")","v":""},{"$f":"IFERROR((Y339-X339)/X339,\"\")","v":""},{"$f":"IFERROR((Z339-Y339)/Y339,\"\")","v":""},{"$f":"IFERROR((AA339-Z339)/Z339,\"\")","v":""},{"$f":"IFERROR((AB339-AA339)/AA339,\"\")","v":""},{"$f":"IFERROR((AC339-AB339)/AB339,\"\")","v":""},{"$f":"IFERROR((AD339-AC339)/AC339,\"\")","v":""},{"$f":"IFERROR((AE339-AD339)/AD339,\"\")","v":""},{"$f":"IFERROR((AF339-AE339)/AE339,\"\")","v":""},{"$f":"IFERROR((AG339-AF339)/AF339,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S339/R339-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S340/R340-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K339*K340/10^6","v":0},{"$f":"L339*L340/10^6","v":0},{"$f":"M339*M340/10^6","v":0},{"$f":"N339*N340/10^6","v":0},{"$f":"O339*O340/10^6","v":0},{"$f":"P339*P340/10^6","v":0},{"$f":"Q339*Q340/10^6","v":0},{"$f":"R339*R340/10^6","v":0},{"$f":"S339*S340/10^6","v":0},{"$f":"T339*T340/10^6","v":0},{"$f":"U339*U340/10^6","v":0},{"$f":"V339*V340/10^6","v":0},{"$f":"W339*W340/10^6","v":0},{"$f":"X339*X340/10^6","v":0},{"$f":"Y339*Y340/10^6","v":0},{"$f":"Z339*Z340/10^6","v":0},{"$f":"AA339*AA340/10^6","v":0},{"$f":"AB339*AB340/10^6","v":0},{"$f":"AC339*AC340/10^6","v":0},{"$f":"AD339*AD340/10^6","v":0},{"$f":"AE339*AE340/10^6","v":0},{"$f":"AF339*AF340/10^6","v":0},{"$f":"AG339*AG340/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S341/R341-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X342-W342)/W342,\"\")","v":""},{"$f":"IFERROR((Y342-X342)/X342,\"\")","v":""},{"$f":"IFERROR((Z342-Y342)/Y342,\"\")","v":""},{"$f":"IFERROR((AA342-Z342)/Z342,\"\")","v":""},{"$f":"IFERROR((AB342-AA342)/AA342,\"\")","v":""},{"$f":"IFERROR((AC342-AB342)/AB342,\"\")","v":""},{"$f":"IFERROR((AD342-AC342)/AC342,\"\")","v":""},{"$f":"IFERROR((AE342-AD342)/AD342,\"\")","v":""},{"$f":"IFERROR((AF342-AE342)/AE342,\"\")","v":""},{"$f":"IFERROR((AG342-AF342)/AF342,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S342/R342-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S343/R343-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K342*K343/10^6","v":0},{"$f":"L342*L343/10^6","v":0},{"$f":"M342*M343/10^6","v":0},{"$f":"N342*N343/10^6","v":0},{"$f":"O342*O343/10^6","v":0},{"$f":"P342*P343/10^6","v":0},{"$f":"Q342*Q343/10^6","v":0},{"$f":"R342*R343/10^6","v":0},{"$f":"S342*S343/10^6","v":0},{"$f":"T342*T343/10^6","v":0},{"$f":"U342*U343/10^6","v":0},{"$f":"V342*V343/10^6","v":0},{"$f":"W342*W343/10^6","v":0},{"$f":"X342*X343/10^6","v":0},{"$f":"Y342*Y343/10^6","v":0},{"$f":"Z342*Z343/10^6","v":0},{"$f":"AA342*AA343/10^6","v":0},{"$f":"AB342*AB343/10^6","v":0},{"$f":"AC342*AC343/10^6","v":0},{"$f":"AD342*AD343/10^6","v":0},{"$f":"AE342*AE343/10^6","v":0},{"$f":"AF342*AF343/10^6","v":0},{"$f":"AG342*AG343/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S344/R344-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X345-W345)/W345,\"\")","v":""},{"$f":"IFERROR((Y345-X345)/X345,\"\")","v":""},{"$f":"IFERROR((Z345-Y345)/Y345,\"\")","v":""},{"$f":"IFERROR((AA345-Z345)/Z345,\"\")","v":""},{"$f":"IFERROR((AB345-AA345)/AA345,\"\")","v":""},{"$f":"IFERROR((AC345-AB345)/AB345,\"\")","v":""},{"$f":"IFERROR((AD345-AC345)/AC345,\"\")","v":""},{"$f":"IFERROR((AE345-AD345)/AD345,\"\")","v":""},{"$f":"IFERROR((AF345-AE345)/AE345,\"\")","v":""},{"$f":"IFERROR((AG345-AF345)/AF345,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S345/R345-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S346/R346-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K345*K346/10^6","v":0},{"$f":"L345*L346/10^6","v":0},{"$f":"M345*M346/10^6","v":0},{"$f":"N345*N346/10^6","v":0},{"$f":"O345*O346/10^6","v":0},{"$f":"P345*P346/10^6","v":0},{"$f":"Q345*Q346/10^6","v":0},{"$f":"R345*R346/10^6","v":0},{"$f":"S345*S346/10^6","v":0},{"$f":"T345*T346/10^6","v":0},{"$f":"U345*U346/10^6","v":0},{"$f":"V345*V346/10^6","v":0},{"$f":"W345*W346/10^6","v":0},{"$f":"X345*X346/10^6","v":0},{"$f":"Y345*Y346/10^6","v":0},{"$f":"Z345*Z346/10^6","v":0},{"$f":"AA345*AA346/10^6","v":0},{"$f":"AB345*AB346/10^6","v":0},{"$f":"AC345*AC346/10^6","v":0},{"$f":"AD345*AD346/10^6","v":0},{"$f":"AE345*AE346/10^6","v":0},{"$f":"AF345*AF346/10^6","v":0},{"$f":"AG345*AG346/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S347/R347-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-",{"$f":"IFERROR((AA347/$X347)^(1/DE$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X348-W348)/W348,\"\")","v":""},{"$f":"IFERROR((Y348-X348)/X348,\"\")","v":""},{"$f":"IFERROR((Z348-Y348)/Y348,\"\")","v":""},{"$f":"IFERROR((AA348-Z348)/Z348,\"\")","v":""},{"$f":"IFERROR((AB348-AA348)/AA348,\"\")","v":""},{"$f":"IFERROR((AC348-AB348)/AB348,\"\")","v":""},{"$f":"IFERROR((AD348-AC348)/AC348,\"\")","v":""},{"$f":"IFERROR((AE348-AD348)/AD348,\"\")","v":""},{"$f":"IFERROR((AF348-AE348)/AE348,\"\")","v":""},{"$f":"IFERROR((AG348-AF348)/AF348,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S348/R348-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z348/$X348)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S349/R349-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K348*K349/10^6","v":0},{"$f":"L348*L349/10^6","v":0},{"$f":"M348*M349/10^6","v":0},{"$f":"N348*N349/10^6","v":0},{"$f":"O348*O349/10^6","v":0},{"$f":"P348*P349/10^6","v":0},{"$f":"Q348*Q349/10^6","v":0},{"$f":"R348*R349/10^6","v":0},{"$f":"S348*S349/10^6","v":0},{"$f":"T348*T349/10^6","v":0},{"$f":"U348*U349/10^6","v":0},{"$f":"V348*V349/10^6","v":0},{"$f":"W348*W349/10^6","v":0},{"$f":"X348*X349/10^6","v":0},{"$f":"Y348*Y349/10^6","v":0},{"$f":"Z348*Z349/10^6","v":0},{"$f":"AA348*AA349/10^6","v":0},{"$f":"AB348*AB349/10^6","v":0},{"$f":"AC348*AC349/10^6","v":0},{"$f":"AD348*AD349/10^6","v":0},{"$f":"AE348*AE349/10^6","v":0},{"$f":"AF348*AF349/10^6","v":0},{"$f":"AG348*AG349/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S350/R350-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X351-W351)/W351,\"\")","v":""},{"$f":"IFERROR((Y351-X351)/X351,\"\")","v":""},{"$f":"IFERROR((Z351-Y351)/Y351,\"\")","v":""},{"$f":"IFERROR((AA351-Z351)/Z351,\"\")","v":""},{"$f":"IFERROR((AB351-AA351)/AA351,\"\")","v":""},{"$f":"IFERROR((AC351-AB351)/AB351,\"\")","v":""},{"$f":"IFERROR((AD351-AC351)/AC351,\"\")","v":""},{"$f":"IFERROR((AE351-AD351)/AD351,\"\")","v":""},{"$f":"IFERROR((AF351-AE351)/AE351,\"\")","v":""},{"$f":"IFERROR((AG351-AF351)/AF351,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S351/R351-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S352/R352-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K351*K352/10^6","v":0},{"$f":"L351*L352/10^6","v":0},{"$f":"M351*M352/10^6","v":0},{"$f":"N351*N352/10^6","v":0},{"$f":"O351*O352/10^6","v":0},{"$f":"P351*P352/10^6","v":0},{"$f":"Q351*Q352/10^6","v":0},{"$f":"R351*R352/10^6","v":0},{"$f":"S351*S352/10^6","v":0},{"$f":"T351*T352/10^6","v":0},{"$f":"U351*U352/10^6","v":0},{"$f":"V351*V352/10^6","v":0},{"$f":"W351*W352/10^6","v":0},{"$f":"X351*X352/10^6","v":0},{"$f":"Y351*Y352/10^6","v":0},{"$f":"Z351*Z352/10^6","v":0},{"$f":"AA351*AA352/10^6","v":0},{"$f":"AB351*AB352/10^6","v":0},{"$f":"AC351*AC352/10^6","v":0},{"$f":"AD351*AD352/10^6","v":0},{"$f":"AE351*AE352/10^6","v":0},{"$f":"AF351*AF352/10^6","v":0},{"$f":"AG351*AG352/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S353/R353-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X354-W354)/W354,\"\")","v":""},{"$f":"IFERROR((Y354-X354)/X354,\"\")","v":""},{"$f":"IFERROR((Z354-Y354)/Y354,\"\")","v":""},{"$f":"IFERROR((AA354-Z354)/Z354,\"\")","v":""},{"$f":"IFERROR((AB354-AA354)/AA354,\"\")","v":""},{"$f":"IFERROR((AC354-AB354)/AB354,\"\")","v":""},{"$f":"IFERROR((AD354-AC354)/AC354,\"\")","v":""},{"$f":"IFERROR((AE354-AD354)/AD354,\"\")","v":""},{"$f":"IFERROR((AF354-AE354)/AE354,\"\")","v":""},{"$f":"IFERROR((AG354-AF354)/AF354,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S354/R354-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S355/R355-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S355/R355-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K354*K355/10^6","v":0},{"$f":"L354*L355/10^6","v":0},{"$f":"M354*M355/10^6","v":0},{"$f":"N354*N355/10^6","v":0},{"$f":"O354*O355/10^6","v":0},{"$f":"P354*P355/10^6","v":0},{"$f":"Q354*Q355/10^6","v":0},{"$f":"R354*R355/10^6","v":0},{"$f":"S354*S355/10^6","v":0},{"$f":"T354*T355/10^6","v":0},{"$f":"U354*U355/10^6","v":0},{"$f":"V354*V355/10^6","v":0},{"$f":"W354*W355/10^6","v":0},{"$f":"X354*X355/10^6","v":0},{"$f":"Y354*Y355/10^6","v":0},{"$f":"Z354*Z355/10^6","v":0},{"$f":"AA354*AA355/10^6","v":0},{"$f":"AB354*AB355/10^6","v":0},{"$f":"AC354*AC355/10^6","v":0},{"$f":"AD354*AD355/10^6","v":0},{"$f":"AE354*AE355/10^6","v":0},{"$f":"AF354*AF355/10^6","v":0},{"$f":"AG354*AG355/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S356/R356-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X357-W357)/W357,\"\")","v":""},{"$f":"IFERROR((Y357-X357)/X357,\"\")","v":""},{"$f":"IFERROR((Z357-Y357)/Y357,\"\")","v":""},{"$f":"IFERROR((AA357-Z357)/Z357,\"\")","v":""},{"$f":"IFERROR((AB357-AA357)/AA357,\"\")","v":""},{"$f":"IFERROR((AC357-AB357)/AB357,\"\")","v":""},{"$f":"IFERROR((AD357-AC357)/AC357,\"\")","v":""},{"$f":"IFERROR((AE357-AD357)/AD357,\"\")","v":""},{"$f":"IFERROR((AF357-AE357)/AE357,\"\")","v":""},{"$f":"IFERROR((AG357-AF357)/AF357,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S357/R357-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S358/R358-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K357*K358/10^6","v":0},{"$f":"L357*L358/10^6","v":0},{"$f":"M357*M358/10^6","v":0},{"$f":"N357*N358/10^6","v":0},{"$f":"O357*O358/10^6","v":0},{"$f":"P357*P358/10^6","v":0},{"$f":"Q357*Q358/10^6","v":0},{"$f":"R357*R358/10^6","v":0},{"$f":"S357*S358/10^6","v":0},{"$f":"T357*T358/10^6","v":0},{"$f":"U357*U358/10^6","v":0},{"$f":"V357*V358/10^6","v":0},{"$f":"W357*W358/10^6","v":0},{"$f":"X357*X358/10^6","v":0},{"$f":"Y357*Y358/10^6","v":0},{"$f":"Z357*Z358/10^6","v":0},{"$f":"AA357*AA358/10^6","v":0},{"$f":"AB357*AB358/10^6","v":0},{"$f":"AC357*AC358/10^6","v":0},{"$f":"AD357*AD358/10^6","v":0},{"$f":"AE357*AE358/10^6","v":0},{"$f":"AF357*AF358/10^6","v":0},{"$f":"AG357*AG358/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S359/R359-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X360-W360)/W360,\"\")","v":""},{"$f":"IFERROR((Y360-X360)/X360,\"\")","v":""},{"$f":"IFERROR((Z360-Y360)/Y360,\"\")","v":""},{"$f":"IFERROR((AA360-Z360)/Z360,\"\")","v":""},{"$f":"IFERROR((AB360-AA360)/AA360,\"\")","v":""},{"$f":"IFERROR((AC360-AB360)/AB360,\"\")","v":""},{"$f":"IFERROR((AD360-AC360)/AC360,\"\")","v":""},{"$f":"IFERROR((AE360-AD360)/AD360,\"\")","v":""},{"$f":"IFERROR((AF360-AE360)/AE360,\"\")","v":""},{"$f":"IFERROR((AG360-AF360)/AF360,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S360/R360-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S361/R361-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K360*K361/10^6","v":0},{"$f":"L360*L361/10^6","v":0},{"$f":"M360*M361/10^6","v":0},{"$f":"N360*N361/10^6","v":0},{"$f":"O360*O361/10^6","v":0},{"$f":"P360*P361/10^6","v":0},{"$f":"Q360*Q361/10^6","v":0},{"$f":"R360*R361/10^6","v":0},{"$f":"S360*S361/10^6","v":0},{"$f":"T360*T361/10^6","v":0},{"$f":"U360*U361/10^6","v":0},{"$f":"V360*V361/10^6","v":0},{"$f":"W360*W361/10^6","v":0},{"$f":"X360*X361/10^6","v":0},{"$f":"Y360*Y361/10^6","v":0},{"$f":"Z360*Z361/10^6","v":0},{"$f":"AA360*AA361/10^6","v":0},{"$f":"AB360*AB361/10^6","v":0},{"$f":"AC360*AC361/10^6","v":0},{"$f":"AD360*AD361/10^6","v":0},{"$f":"AE360*AE361/10^6","v":0},{"$f":"AF360*AF361/10^6","v":0},{"$f":"AG360*AG361/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S362/R362-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X363-W363)/W363,\"\")","v":""},{"$f":"IFERROR((Y363-X363)/X363,\"\")","v":""},{"$f":"IFERROR((Z363-Y363)/Y363,\"\")","v":""},{"$f":"IFERROR((AA363-Z363)/Z363,\"\")","v":""},{"$f":"IFERROR((AB363-AA363)/AA363,\"\")","v":""},{"$f":"IFERROR((AC363-AB363)/AB363,\"\")","v":""},{"$f":"IFERROR((AD363-AC363)/AC363,\"\")","v":""},{"$f":"IFERROR((AE363-AD363)/AD363,\"\")","v":""},{"$f":"IFERROR((AF363-AE363)/AE363,\"\")","v":""},{"$f":"IFERROR((AG363-AF363)/AF363,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S363/R363-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S364/R364-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K363*K364/10^6","v":0},{"$f":"L363*L364/10^6","v":0},{"$f":"M363*M364/10^6","v":0},{"$f":"N363*N364/10^6","v":0},{"$f":"O363*O364/10^6","v":0},{"$f":"P363*P364/10^6","v":0},{"$f":"Q363*Q364/10^6","v":0},{"$f":"R363*R364/10^6","v":0},{"$f":"S363*S364/10^6","v":0},{"$f":"T363*T364/10^6","v":0},{"$f":"U363*U364/10^6","v":0},{"$f":"V363*V364/10^6","v":0},{"$f":"W363*W364/10^6","v":0},{"$f":"X363*X364/10^6","v":0},{"$f":"Y363*Y364/10^6","v":0},{"$f":"Z363*Z364/10^6","v":0},{"$f":"AA363*AA364/10^6","v":0},{"$f":"AB363*AB364/10^6","v":0},{"$f":"AC363*AC364/10^6","v":0},{"$f":"AD363*AD364/10^6","v":0},{"$f":"AE363*AE364/10^6","v":0},{"$f":"AF363*AF364/10^6","v":0},{"$f":"AG363*AG364/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S365/R365-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X366-W366)/W366,\"\")","v":""},{"$f":"IFERROR((Y366-X366)/X366,\"\")","v":""},{"$f":"IFERROR((Z366-Y366)/Y366,\"\")","v":""},{"$f":"IFERROR((AA366-Z366)/Z366,\"\")","v":""},{"$f":"IFERROR((AB366-AA366)/AA366,\"\")","v":""},{"$f":"IFERROR((AC366-AB366)/AB366,\"\")","v":""},{"$f":"IFERROR((AD366-AC366)/AC366,\"\")","v":""},{"$f":"IFERROR((AE366-AD366)/AD366,\"\")","v":""},{"$f":"IFERROR((AF366-AE366)/AE366,\"\")","v":""},{"$f":"IFERROR((AG366-AF366)/AF366,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S366/R366-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S367/R367-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K366*K367/10^6","v":0},{"$f":"L366*L367/10^6","v":0},{"$f":"M366*M367/10^6","v":0},{"$f":"N366*N367/10^6","v":0},{"$f":"O366*O367/10^6","v":0},{"$f":"P366*P367/10^6","v":0},{"$f":"Q366*Q367/10^6","v":0},{"$f":"R366*R367/10^6","v":0},{"$f":"S366*S367/10^6","v":0},{"$f":"T366*T367/10^6","v":0},{"$f":"U366*U367/10^6","v":0},{"$f":"V366*V367/10^6","v":0},{"$f":"W366*W367/10^6","v":0},{"$f":"X366*X367/10^6","v":0},{"$f":"Y366*Y367/10^6","v":0},{"$f":"Z366*Z367/10^6","v":0},{"$f":"AA366*AA367/10^6","v":0},{"$f":"AB366*AB367/10^6","v":0},{"$f":"AC366*AC367/10^6","v":0},{"$f":"AD366*AD367/10^6","v":0},{"$f":"AE366*AE367/10^6","v":0},{"$f":"AF366*AF367/10^6","v":0},{"$f":"AG366*AG367/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S368/R368-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X369-W369)/W369,\"\")","v":""},{"$f":"IFERROR((Y369-X369)/X369,\"\")","v":""},{"$f":"IFERROR((Z369-Y369)/Y369,\"\")","v":""},{"$f":"IFERROR((AA369-Z369)/Z369,\"\")","v":""},{"$f":"IFERROR((AB369-AA369)/AA369,\"\")","v":""},{"$f":"IFERROR((AC369-AB369)/AB369,\"\")","v":""},{"$f":"IFERROR((AD369-AC369)/AC369,\"\")","v":""},{"$f":"IFERROR((AE369-AD369)/AD369,\"\")","v":""},{"$f":"IFERROR((AF369-AE369)/AE369,\"\")","v":""},{"$f":"IFERROR((AG369-AF369)/AF369,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S369/R369-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S370/R370-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K369*K370/10^6","v":0},{"$f":"L369*L370/10^6","v":0},{"$f":"M369*M370/10^6","v":0},{"$f":"N369*N370/10^6","v":0},{"$f":"O369*O370/10^6","v":0},{"$f":"P369*P370/10^6","v":0},{"$f":"Q369*Q370/10^6","v":0},{"$f":"R369*R370/10^6","v":0},{"$f":"S369*S370/10^6","v":0},{"$f":"T369*T370/10^6","v":0},{"$f":"U369*U370/10^6","v":0},{"$f":"V369*V370/10^6","v":0},{"$f":"W369*W370/10^6","v":0},{"$f":"X369*X370/10^6","v":0},{"$f":"Y369*Y370/10^6","v":0},{"$f":"Z369*Z370/10^6","v":0},{"$f":"AA369*AA370/10^6","v":0},{"$f":"AB369*AB370/10^6","v":0},{"$f":"AC369*AC370/10^6","v":0},{"$f":"AD369*AD370/10^6","v":0},{"$f":"AE369*AE370/10^6","v":0},{"$f":"AF369*AF370/10^6","v":0},{"$f":"AG369*AG370/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S371/R371-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X372-W372)/W372,\"\")","v":""},{"$f":"IFERROR((Y372-X372)/X372,\"\")","v":""},{"$f":"IFERROR((Z372-Y372)/Y372,\"\")","v":""},{"$f":"IFERROR((AA372-Z372)/Z372,\"\")","v":""},{"$f":"IFERROR((AB372-AA372)/AA372,\"\")","v":""},{"$f":"IFERROR((AC372-AB372)/AB372,\"\")","v":""},{"$f":"IFERROR((AD372-AC372)/AC372,\"\")","v":""},{"$f":"IFERROR((AE372-AD372)/AD372,\"\")","v":""},{"$f":"IFERROR((AF372-AE372)/AE372,\"\")","v":""},{"$f":"IFERROR((AG372-AF372)/AF372,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S372/R372-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S372/R372-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB372/$W372)^(1/CT$61)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S373/R373-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y373/$W373)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K372*K373/10^6","v":0},{"$f":"L372*L373/10^6","v":0},{"$f":"M372*M373/10^6","v":0},{"$f":"N372*N373/10^6","v":0},{"$f":"O372*O373/10^6","v":0},{"$f":"P372*P373/10^6","v":0},{"$f":"Q372*Q373/10^6","v":0},{"$f":"R372*R373/10^6","v":0},{"$f":"S372*S373/10^6","v":0},{"$f":"T372*T373/10^6","v":0},{"$f":"U372*U373/10^6","v":0},{"$f":"V372*V373/10^6","v":0},{"$f":"W372*W373/10^6","v":0},{"$f":"X372*X373/10^6","v":0},{"$f":"Y372*Y373/10^6","v":0},{"$f":"Z372*Z373/10^6","v":0},{"$f":"AA372*AA373/10^6","v":0},{"$f":"AB372*AB373/10^6","v":0},{"$f":"AC372*AC373/10^6","v":0},{"$f":"AD372*AD373/10^6","v":0},{"$f":"AE372*AE373/10^6","v":0},{"$f":"AF372*AF373/10^6","v":0},{"$f":"AG372*AG373/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S374/R374-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X375-W375)/W375,\"\")","v":""},{"$f":"IFERROR((Y375-X375)/X375,\"\")","v":""},{"$f":"IFERROR((Z375-Y375)/Y375,\"\")","v":""},{"$f":"IFERROR((AA375-Z375)/Z375,\"\")","v":""},{"$f":"IFERROR((AB375-AA375)/AA375,\"\")","v":""},{"$f":"IFERROR((AC375-AB375)/AB375,\"\")","v":""},{"$f":"IFERROR((AD375-AC375)/AC375,\"\")","v":""},{"$f":"IFERROR((AE375-AD375)/AD375,\"\")","v":""},{"$f":"IFERROR((AF375-AE375)/AE375,\"\")","v":""},{"$f":"IFERROR((AG375-AF375)/AF375,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S375/R375-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S376/R376-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K375*K376/10^6","v":0},{"$f":"L375*L376/10^6","v":0},{"$f":"M375*M376/10^6","v":0},{"$f":"N375*N376/10^6","v":0},{"$f":"O375*O376/10^6","v":0},{"$f":"P375*P376/10^6","v":0},{"$f":"Q375*Q376/10^6","v":0},{"$f":"R375*R376/10^6","v":0},{"$f":"S375*S376/10^6","v":0},{"$f":"T375*T376/10^6","v":0},{"$f":"U375*U376/10^6","v":0},{"$f":"V375*V376/10^6","v":0},{"$f":"W375*W376/10^6","v":0},{"$f":"X375*X376/10^6","v":0},{"$f":"Y375*Y376/10^6","v":0},{"$f":"Z375*Z376/10^6","v":0},{"$f":"AA375*AA376/10^6","v":0},{"$f":"AB375*AB376/10^6","v":0},{"$f":"AC375*AC376/10^6","v":0},{"$f":"AD375*AD376/10^6","v":0},{"$f":"AE375*AE376/10^6","v":0},{"$f":"AF375*AF376/10^6","v":0},{"$f":"AG375*AG376/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S377/R377-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X378-W378)/W378,\"\")","v":""},{"$f":"IFERROR((Y378-X378)/X378,\"\")","v":""},{"$f":"IFERROR((Z378-Y378)/Y378,\"\")","v":""},{"$f":"IFERROR((AA378-Z378)/Z378,\"\")","v":""},{"$f":"IFERROR((AB378-AA378)/AA378,\"\")","v":""},{"$f":"IFERROR((AC378-AB378)/AB378,\"\")","v":""},{"$f":"IFERROR((AD378-AC378)/AC378,\"\")","v":""},{"$f":"IFERROR((AE378-AD378)/AD378,\"\")","v":""},{"$f":"IFERROR((AF378-AE378)/AE378,\"\")","v":""},{"$f":"IFERROR((AG378-AF378)/AF378,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S378/R378-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S379/R379-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K378*K379/10^6","v":0},{"$f":"L378*L379/10^6","v":0},{"$f":"M378*M379/10^6","v":0},{"$f":"N378*N379/10^6","v":0},{"$f":"O378*O379/10^6","v":0},{"$f":"P378*P379/10^6","v":0},{"$f":"Q378*Q379/10^6","v":0},{"$f":"R378*R379/10^6","v":0},{"$f":"S378*S379/10^6","v":0},{"$f":"T378*T379/10^6","v":0},{"$f":"U378*U379/10^6","v":0},{"$f":"V378*V379/10^6","v":0},{"$f":"W378*W379/10^6","v":0},{"$f":"X378*X379/10^6","v":0},{"$f":"Y378*Y379/10^6","v":0},{"$f":"Z378*Z379/10^6","v":0},{"$f":"AA378*AA379/10^6","v":0},{"$f":"AB378*AB379/10^6","v":0},{"$f":"AC378*AC379/10^6","v":0},{"$f":"AD378*AD379/10^6","v":0},{"$f":"AE378*AE379/10^6","v":0},{"$f":"AF378*AF379/10^6","v":0},{"$f":"AG378*AG379/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S380/R380-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X381-W381)/W381,\"\")","v":""},{"$f":"IFERROR((Y381-X381)/X381,\"\")","v":""},{"$f":"IFERROR((Z381-Y381)/Y381,\"\")","v":""},{"$f":"IFERROR((AA381-Z381)/Z381,\"\")","v":""},{"$f":"IFERROR((AB381-AA381)/AA381,\"\")","v":""},{"$f":"IFERROR((AC381-AB381)/AB381,\"\")","v":""},{"$f":"IFERROR((AD381-AC381)/AC381,\"\")","v":""},{"$f":"IFERROR((AE381-AD381)/AD381,\"\")","v":""},{"$f":"IFERROR((AF381-AE381)/AE381,\"\")","v":""},{"$f":"IFERROR((AG381-AF381)/AF381,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S381/R381-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S382/R382-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K381*K382/10^6","v":0},{"$f":"L381*L382/10^6","v":0},{"$f":"M381*M382/10^6","v":0},{"$f":"N381*N382/10^6","v":0},{"$f":"O381*O382/10^6","v":0},{"$f":"P381*P382/10^6","v":0},{"$f":"Q381*Q382/10^6","v":0},{"$f":"R381*R382/10^6","v":0},{"$f":"S381*S382/10^6","v":0},{"$f":"T381*T382/10^6","v":0},{"$f":"U381*U382/10^6","v":0},{"$f":"V381*V382/10^6","v":0},{"$f":"W381*W382/10^6","v":0},{"$f":"X381*X382/10^6","v":0},{"$f":"Y381*Y382/10^6","v":0},{"$f":"Z381*Z382/10^6","v":0},{"$f":"AA381*AA382/10^6","v":0},{"$f":"AB381*AB382/10^6","v":0},{"$f":"AC381*AC382/10^6","v":0},{"$f":"AD381*AD382/10^6","v":0},{"$f":"AE381*AE382/10^6","v":0},{"$f":"AF381*AF382/10^6","v":0},{"$f":"AG381*AG382/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S383/R383-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-",{"$f":"IFERROR((AD383/$X383)^(1/DH$61)-1,\"-\")","v":"-"},"-","-","-"]
[null,null,null,{"$f":"D381+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X384-W384)/W384,\"\")","v":""},{"$f":"IFERROR((Y384-X384)/X384,\"\")","v":""},{"$f":"IFERROR((Z384-Y384)/Y384,\"\")","v":""},{"$f":"IFERROR((AA384-Z384)/Z384,\"\")","v":""},{"$f":"IFERROR((AB384-AA384)/AA384,\"\")","v":""},{"$f":"IFERROR((AC384-AB384)/AB384,\"\")","v":""},{"$f":"IFERROR((AD384-AC384)/AC384,\"\")","v":""},{"$f":"IFERROR((AE384-AD384)/AD384,\"\")","v":""},{"$f":"IFERROR((AF384-AE384)/AE384,\"\")","v":""},{"$f":"IFERROR((AG384-AF384)/AF384,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S384/R384-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S385/R385-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW385","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K384*K385/10^6","v":0},{"$f":"L384*L385/10^6","v":0},{"$f":"M384*M385/10^6","v":0},{"$f":"N384*N385/10^6","v":0},{"$f":"O384*O385/10^6","v":0},{"$f":"P384*P385/10^6","v":0},{"$f":"Q384*Q385/10^6","v":0},{"$f":"R384*R385/10^6","v":0},{"$f":"S384*S385/10^6","v":0},{"$f":"T384*T385/10^6","v":0},{"$f":"U384*U385/10^6","v":0},{"$f":"V384*V385/10^6","v":0},{"$f":"W384*W385/10^6","v":0},{"$f":"X384*X385/10^6","v":0},{"$f":"Y384*Y385/10^6","v":0},{"$f":"Z384*Z385/10^6","v":0},{"$f":"AA384*AA385/10^6","v":0},{"$f":"AB384*AB385/10^6","v":0},{"$f":"AC384*AC385/10^6","v":0},{"$f":"AD384*AD385/10^6","v":0},{"$f":"AE384*AE385/10^6","v":0},{"$f":"AF384*AF385/10^6","v":0},{"$f":"AG384*AG385/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E386","v":"Rev"},"[Service]",{"$f":"I386","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW386","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S386/R386-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN386","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X387-W387)/W387,\"\")","v":""},{"$f":"IFERROR((Y387-X387)/X387,\"\")","v":""},{"$f":"IFERROR((Z387-Y387)/Y387,\"\")","v":""},{"$f":"IFERROR((AA387-Z387)/Z387,\"\")","v":""},{"$f":"IFERROR((AB387-AA387)/AA387,\"\")","v":""},{"$f":"IFERROR((AC387-AB387)/AB387,\"\")","v":""},{"$f":"IFERROR((AD387-AC387)/AC387,\"\")","v":""},{"$f":"IFERROR((AE387-AD387)/AD387,\"\")","v":""},{"$f":"IFERROR((AF387-AE387)/AE387,\"\")","v":""},{"$f":"IFERROR((AG387-AF387)/AF387,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S387/R387-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S388/R388-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K387*K388/10^6","v":0},{"$f":"L387*L388/10^6","v":0},{"$f":"M387*M388/10^6","v":0},{"$f":"N387*N388/10^6","v":0},{"$f":"O387*O388/10^6","v":0},{"$f":"P387*P388/10^6","v":0},{"$f":"Q387*Q388/10^6","v":0},{"$f":"R387*R388/10^6","v":0},{"$f":"S387*S388/10^6","v":0},{"$f":"T387*T388/10^6","v":0},{"$f":"U387*U388/10^6","v":0},{"$f":"V387*V388/10^6","v":0},{"$f":"W387*W388/10^6","v":0},{"$f":"X387*X388/10^6","v":0},{"$f":"Y387*Y388/10^6","v":0},{"$f":"Z387*Z388/10^6","v":0},{"$f":"AA387*AA388/10^6","v":0},{"$f":"AB387*AB388/10^6","v":0},{"$f":"AC387*AC388/10^6","v":0},{"$f":"AD387*AD388/10^6","v":0},{"$f":"AE387*AE388/10^6","v":0},{"$f":"AF387*AF388/10^6","v":0},{"$f":"AG387*AG388/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S389/R389-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S389/R389-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X390-W390)/W390,\"\")","v":""},{"$f":"IFERROR((Y390-X390)/X390,\"\")","v":""},{"$f":"IFERROR((Z390-Y390)/Y390,\"\")","v":""},{"$f":"IFERROR((AA390-Z390)/Z390,\"\")","v":""},{"$f":"IFERROR((AB390-AA390)/AA390,\"\")","v":""},{"$f":"IFERROR((AC390-AB390)/AB390,\"\")","v":""},{"$f":"IFERROR((AD390-AC390)/AC390,\"\")","v":""},{"$f":"IFERROR((AE390-AD390)/AD390,\"\")","v":""},{"$f":"IFERROR((AF390-AE390)/AE390,\"\")","v":""},{"$f":"IFERROR((AG390-AF390)/AF390,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S390/R390-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S391/R391-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K390*K391/10^6","v":0},{"$f":"L390*L391/10^6","v":0},{"$f":"M390*M391/10^6","v":0},{"$f":"N390*N391/10^6","v":0},{"$f":"O390*O391/10^6","v":0},{"$f":"P390*P391/10^6","v":0},{"$f":"Q390*Q391/10^6","v":0},{"$f":"R390*R391/10^6","v":0},{"$f":"S390*S391/10^6","v":0},{"$f":"T390*T391/10^6","v":0},{"$f":"U390*U391/10^6","v":0},{"$f":"V390*V391/10^6","v":0},{"$f":"W390*W391/10^6","v":0},{"$f":"X390*X391/10^6","v":0},{"$f":"Y390*Y391/10^6","v":0},{"$f":"Z390*Z391/10^6","v":0},{"$f":"AA390*AA391/10^6","v":0},{"$f":"AB390*AB391/10^6","v":0},{"$f":"AC390*AC391/10^6","v":0},{"$f":"AD390*AD391/10^6","v":0},{"$f":"AE390*AE391/10^6","v":0},{"$f":"AF390*AF391/10^6","v":0},{"$f":"AG390*AG391/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S392/R392-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X393-W393)/W393,\"\")","v":""},{"$f":"IFERROR((Y393-X393)/X393,\"\")","v":""},{"$f":"IFERROR((Z393-Y393)/Y393,\"\")","v":""},{"$f":"IFERROR((AA393-Z393)/Z393,\"\")","v":""},{"$f":"IFERROR((AB393-AA393)/AA393,\"\")","v":""},{"$f":"IFERROR((AC393-AB393)/AB393,\"\")","v":""},{"$f":"IFERROR((AD393-AC393)/AC393,\"\")","v":""},{"$f":"IFERROR((AE393-AD393)/AD393,\"\")","v":""},{"$f":"IFERROR((AF393-AE393)/AE393,\"\")","v":""},{"$f":"IFERROR((AG393-AF393)/AF393,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S393/R393-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S394/R394-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K393*K394/10^6","v":0},{"$f":"L393*L394/10^6","v":0},{"$f":"M393*M394/10^6","v":0},{"$f":"N393*N394/10^6","v":0},{"$f":"O393*O394/10^6","v":0},{"$f":"P393*P394/10^6","v":0},{"$f":"Q393*Q394/10^6","v":0},{"$f":"R393*R394/10^6","v":0},{"$f":"S393*S394/10^6","v":0},{"$f":"T393*T394/10^6","v":0},{"$f":"U393*U394/10^6","v":0},{"$f":"V393*V394/10^6","v":0},{"$f":"W393*W394/10^6","v":0},{"$f":"X393*X394/10^6","v":0},{"$f":"Y393*Y394/10^6","v":0},{"$f":"Z393*Z394/10^6","v":0},{"$f":"AA393*AA394/10^6","v":0},{"$f":"AB393*AB394/10^6","v":0},{"$f":"AC393*AC394/10^6","v":0},{"$f":"AD393*AD394/10^6","v":0},{"$f":"AE393*AE394/10^6","v":0},{"$f":"AF393*AF394/10^6","v":0},{"$f":"AG393*AG394/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S395/R395-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X396-W396)/W396,\"\")","v":""},{"$f":"IFERROR((Y396-X396)/X396,\"\")","v":""},{"$f":"IFERROR((Z396-Y396)/Y396,\"\")","v":""},{"$f":"IFERROR((AA396-Z396)/Z396,\"\")","v":""},{"$f":"IFERROR((AB396-AA396)/AA396,\"\")","v":""},{"$f":"IFERROR((AC396-AB396)/AB396,\"\")","v":""},{"$f":"IFERROR((AD396-AC396)/AC396,\"\")","v":""},{"$f":"IFERROR((AE396-AD396)/AD396,\"\")","v":""},{"$f":"IFERROR((AF396-AE396)/AE396,\"\")","v":""},{"$f":"IFERROR((AG396-AF396)/AF396,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S396/R396-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S397/R397-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K396*K397/10^6","v":0},{"$f":"L396*L397/10^6","v":0},{"$f":"M396*M397/10^6","v":0},{"$f":"N396*N397/10^6","v":0},{"$f":"O396*O397/10^6","v":0},{"$f":"P396*P397/10^6","v":0},{"$f":"Q396*Q397/10^6","v":0},{"$f":"R396*R397/10^6","v":0},{"$f":"S396*S397/10^6","v":0},{"$f":"T396*T397/10^6","v":0},{"$f":"U396*U397/10^6","v":0},{"$f":"V396*V397/10^6","v":0},{"$f":"W396*W397/10^6","v":0},{"$f":"X396*X397/10^6","v":0},{"$f":"Y396*Y397/10^6","v":0},{"$f":"Z396*Z397/10^6","v":0},{"$f":"AA396*AA397/10^6","v":0},{"$f":"AB396*AB397/10^6","v":0},{"$f":"AC396*AC397/10^6","v":0},{"$f":"AD396*AD397/10^6","v":0},{"$f":"AE396*AE397/10^6","v":0},{"$f":"AF396*AF397/10^6","v":0},{"$f":"AG396*AG397/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S398/R398-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X399-W399)/W399,\"\")","v":""},{"$f":"IFERROR((Y399-X399)/X399,\"\")","v":""},{"$f":"IFERROR((Z399-Y399)/Y399,\"\")","v":""},{"$f":"IFERROR((AA399-Z399)/Z399,\"\")","v":""},{"$f":"IFERROR((AB399-AA399)/AA399,\"\")","v":""},{"$f":"IFERROR((AC399-AB399)/AB399,\"\")","v":""},{"$f":"IFERROR((AD399-AC399)/AC399,\"\")","v":""},{"$f":"IFERROR((AE399-AD399)/AD399,\"\")","v":""},{"$f":"IFERROR((AF399-AE399)/AE399,\"\")","v":""},{"$f":"IFERROR((AG399-AF399)/AF399,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S399/R399-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S400/R400-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K399*K400/10^6","v":0},{"$f":"L399*L400/10^6","v":0},{"$f":"M399*M400/10^6","v":0},{"$f":"N399*N400/10^6","v":0},{"$f":"O399*O400/10^6","v":0},{"$f":"P399*P400/10^6","v":0},{"$f":"Q399*Q400/10^6","v":0},{"$f":"R399*R400/10^6","v":0},{"$f":"S399*S400/10^6","v":0},{"$f":"T399*T400/10^6","v":0},{"$f":"U399*U400/10^6","v":0},{"$f":"V399*V400/10^6","v":0},{"$f":"W399*W400/10^6","v":0},{"$f":"X399*X400/10^6","v":0},{"$f":"Y399*Y400/10^6","v":0},{"$f":"Z399*Z400/10^6","v":0},{"$f":"AA399*AA400/10^6","v":0},{"$f":"AB399*AB400/10^6","v":0},{"$f":"AC399*AC400/10^6","v":0},{"$f":"AD399*AD400/10^6","v":0},{"$f":"AE399*AE400/10^6","v":0},{"$f":"AF399*AF400/10^6","v":0},{"$f":"AG399*AG400/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S401/R401-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X402-W402)/W402,\"\")","v":""},{"$f":"IFERROR((Y402-X402)/X402,\"\")","v":""},{"$f":"IFERROR((Z402-Y402)/Y402,\"\")","v":""},{"$f":"IFERROR((AA402-Z402)/Z402,\"\")","v":""},{"$f":"IFERROR((AB402-AA402)/AA402,\"\")","v":""},{"$f":"IFERROR((AC402-AB402)/AB402,\"\")","v":""},{"$f":"IFERROR((AD402-AC402)/AC402,\"\")","v":""},{"$f":"IFERROR((AE402-AD402)/AD402,\"\")","v":""},{"$f":"IFERROR((AF402-AE402)/AE402,\"\")","v":""},{"$f":"IFERROR((AG402-AF402)/AF402,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S402/R402-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S403/R403-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K402*K403/10^6","v":0},{"$f":"L402*L403/10^6","v":0},{"$f":"M402*M403/10^6","v":0},{"$f":"N402*N403/10^6","v":0},{"$f":"O402*O403/10^6","v":0},{"$f":"P402*P403/10^6","v":0},{"$f":"Q402*Q403/10^6","v":0},{"$f":"R402*R403/10^6","v":0},{"$f":"S402*S403/10^6","v":0},{"$f":"T402*T403/10^6","v":0},{"$f":"U402*U403/10^6","v":0},{"$f":"V402*V403/10^6","v":0},{"$f":"W402*W403/10^6","v":0},{"$f":"X402*X403/10^6","v":0},{"$f":"Y402*Y403/10^6","v":0},{"$f":"Z402*Z403/10^6","v":0},{"$f":"AA402*AA403/10^6","v":0},{"$f":"AB402*AB403/10^6","v":0},{"$f":"AC402*AC403/10^6","v":0},{"$f":"AD402*AD403/10^6","v":0},{"$f":"AE402*AE403/10^6","v":0},{"$f":"AF402*AF403/10^6","v":0},{"$f":"AG402*AG403/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S404/R404-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X405-W405)/W405,\"\")","v":""},{"$f":"IFERROR((Y405-X405)/X405,\"\")","v":""},{"$f":"IFERROR((Z405-Y405)/Y405,\"\")","v":""},{"$f":"IFERROR((AA405-Z405)/Z405,\"\")","v":""},{"$f":"IFERROR((AB405-AA405)/AA405,\"\")","v":""},{"$f":"IFERROR((AC405-AB405)/AB405,\"\")","v":""},{"$f":"IFERROR((AD405-AC405)/AC405,\"\")","v":""},{"$f":"IFERROR((AE405-AD405)/AD405,\"\")","v":""},{"$f":"IFERROR((AF405-AE405)/AE405,\"\")","v":""},{"$f":"IFERROR((AG405-AF405)/AF405,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S405/R405-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S406/R406-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S406/R406-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K405*K406/10^6","v":0},{"$f":"L405*L406/10^6","v":0},{"$f":"M405*M406/10^6","v":0},{"$f":"N405*N406/10^6","v":0},{"$f":"O405*O406/10^6","v":0},{"$f":"P405*P406/10^6","v":0},{"$f":"Q405*Q406/10^6","v":0},{"$f":"R405*R406/10^6","v":0},{"$f":"S405*S406/10^6","v":0},{"$f":"T405*T406/10^6","v":0},{"$f":"U405*U406/10^6","v":0},{"$f":"V405*V406/10^6","v":0},{"$f":"W405*W406/10^6","v":0},{"$f":"X405*X406/10^6","v":0},{"$f":"Y405*Y406/10^6","v":0},{"$f":"Z405*Z406/10^6","v":0},{"$f":"AA405*AA406/10^6","v":0},{"$f":"AB405*AB406/10^6","v":0},{"$f":"AC405*AC406/10^6","v":0},{"$f":"AD405*AD406/10^6","v":0},{"$f":"AE405*AE406/10^6","v":0},{"$f":"AF405*AF406/10^6","v":0},{"$f":"AG405*AG406/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S407/R407-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X408-W408)/W408,\"\")","v":""},{"$f":"IFERROR((Y408-X408)/X408,\"\")","v":""},{"$f":"IFERROR((Z408-Y408)/Y408,\"\")","v":""},{"$f":"IFERROR((AA408-Z408)/Z408,\"\")","v":""},{"$f":"IFERROR((AB408-AA408)/AA408,\"\")","v":""},{"$f":"IFERROR((AC408-AB408)/AB408,\"\")","v":""},{"$f":"IFERROR((AD408-AC408)/AC408,\"\")","v":""},{"$f":"IFERROR((AE408-AD408)/AD408,\"\")","v":""},{"$f":"IFERROR((AF408-AE408)/AE408,\"\")","v":""},{"$f":"IFERROR((AG408-AF408)/AF408,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S408/R408-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S409/R409-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K408*K409/10^6","v":0},{"$f":"L408*L409/10^6","v":0},{"$f":"M408*M409/10^6","v":0},{"$f":"N408*N409/10^6","v":0},{"$f":"O408*O409/10^6","v":0},{"$f":"P408*P409/10^6","v":0},{"$f":"Q408*Q409/10^6","v":0},{"$f":"R408*R409/10^6","v":0},{"$f":"S408*S409/10^6","v":0},{"$f":"T408*T409/10^6","v":0},{"$f":"U408*U409/10^6","v":0},{"$f":"V408*V409/10^6","v":0},{"$f":"W408*W409/10^6","v":0},{"$f":"X408*X409/10^6","v":0},{"$f":"Y408*Y409/10^6","v":0},{"$f":"Z408*Z409/10^6","v":0},{"$f":"AA408*AA409/10^6","v":0},{"$f":"AB408*AB409/10^6","v":0},{"$f":"AC408*AC409/10^6","v":0},{"$f":"AD408*AD409/10^6","v":0},{"$f":"AE408*AE409/10^6","v":0},{"$f":"AF408*AF409/10^6","v":0},{"$f":"AG408*AG409/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S410/R410-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X411-W411)/W411,\"\")","v":""},{"$f":"IFERROR((Y411-X411)/X411,\"\")","v":""},{"$f":"IFERROR((Z411-Y411)/Y411,\"\")","v":""},{"$f":"IFERROR((AA411-Z411)/Z411,\"\")","v":""},{"$f":"IFERROR((AB411-AA411)/AA411,\"\")","v":""},{"$f":"IFERROR((AC411-AB411)/AB411,\"\")","v":""},{"$f":"IFERROR((AD411-AC411)/AC411,\"\")","v":""},{"$f":"IFERROR((AE411-AD411)/AD411,\"\")","v":""},{"$f":"IFERROR((AF411-AE411)/AE411,\"\")","v":""},{"$f":"IFERROR((AG411-AF411)/AF411,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S411/R411-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S412/R412-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z412/$X412)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K411*K412/10^6","v":0},{"$f":"L411*L412/10^6","v":0},{"$f":"M411*M412/10^6","v":0},{"$f":"N411*N412/10^6","v":0},{"$f":"O411*O412/10^6","v":0},{"$f":"P411*P412/10^6","v":0},{"$f":"Q411*Q412/10^6","v":0},{"$f":"R411*R412/10^6","v":0},{"$f":"S411*S412/10^6","v":0},{"$f":"T411*T412/10^6","v":0},{"$f":"U411*U412/10^6","v":0},{"$f":"V411*V412/10^6","v":0},{"$f":"W411*W412/10^6","v":0},{"$f":"X411*X412/10^6","v":0},{"$f":"Y411*Y412/10^6","v":0},{"$f":"Z411*Z412/10^6","v":0},{"$f":"AA411*AA412/10^6","v":0},{"$f":"AB411*AB412/10^6","v":0},{"$f":"AC411*AC412/10^6","v":0},{"$f":"AD411*AD412/10^6","v":0},{"$f":"AE411*AE412/10^6","v":0},{"$f":"AF411*AF412/10^6","v":0},{"$f":"AG411*AG412/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S413/R413-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X414-W414)/W414,\"\")","v":""},{"$f":"IFERROR((Y414-X414)/X414,\"\")","v":""},{"$f":"IFERROR((Z414-Y414)/Y414,\"\")","v":""},{"$f":"IFERROR((AA414-Z414)/Z414,\"\")","v":""},{"$f":"IFERROR((AB414-AA414)/AA414,\"\")","v":""},{"$f":"IFERROR((AC414-AB414)/AB414,\"\")","v":""},{"$f":"IFERROR((AD414-AC414)/AC414,\"\")","v":""},{"$f":"IFERROR((AE414-AD414)/AD414,\"\")","v":""},{"$f":"IFERROR((AF414-AE414)/AE414,\"\")","v":""},{"$f":"IFERROR((AG414-AF414)/AF414,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S414/R414-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S415/R415-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K414*K415/10^6","v":0},{"$f":"L414*L415/10^6","v":0},{"$f":"M414*M415/10^6","v":0},{"$f":"N414*N415/10^6","v":0},{"$f":"O414*O415/10^6","v":0},{"$f":"P414*P415/10^6","v":0},{"$f":"Q414*Q415/10^6","v":0},{"$f":"R414*R415/10^6","v":0},{"$f":"S414*S415/10^6","v":0},{"$f":"T414*T415/10^6","v":0},{"$f":"U414*U415/10^6","v":0},{"$f":"V414*V415/10^6","v":0},{"$f":"W414*W415/10^6","v":0},{"$f":"X414*X415/10^6","v":0},{"$f":"Y414*Y415/10^6","v":0},{"$f":"Z414*Z415/10^6","v":0},{"$f":"AA414*AA415/10^6","v":0},{"$f":"AB414*AB415/10^6","v":0},{"$f":"AC414*AC415/10^6","v":0},{"$f":"AD414*AD415/10^6","v":0},{"$f":"AE414*AE415/10^6","v":0},{"$f":"AF414*AF415/10^6","v":0},{"$f":"AG414*AG415/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S416/R416-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X417-W417)/W417,\"\")","v":""},{"$f":"IFERROR((Y417-X417)/X417,\"\")","v":""},{"$f":"IFERROR((Z417-Y417)/Y417,\"\")","v":""},{"$f":"IFERROR((AA417-Z417)/Z417,\"\")","v":""},{"$f":"IFERROR((AB417-AA417)/AA417,\"\")","v":""},{"$f":"IFERROR((AC417-AB417)/AB417,\"\")","v":""},{"$f":"IFERROR((AD417-AC417)/AC417,\"\")","v":""},{"$f":"IFERROR((AE417-AD417)/AD417,\"\")","v":""},{"$f":"IFERROR((AF417-AE417)/AE417,\"\")","v":""},{"$f":"IFERROR((AG417-AF417)/AF417,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S417/R417-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S418/R418-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K417*K418/10^6","v":0},{"$f":"L417*L418/10^6","v":0},{"$f":"M417*M418/10^6","v":0},{"$f":"N417*N418/10^6","v":0},{"$f":"O417*O418/10^6","v":0},{"$f":"P417*P418/10^6","v":0},{"$f":"Q417*Q418/10^6","v":0},{"$f":"R417*R418/10^6","v":0},{"$f":"S417*S418/10^6","v":0},{"$f":"T417*T418/10^6","v":0},{"$f":"U417*U418/10^6","v":0},{"$f":"V417*V418/10^6","v":0},{"$f":"W417*W418/10^6","v":0},{"$f":"X417*X418/10^6","v":0},{"$f":"Y417*Y418/10^6","v":0},{"$f":"Z417*Z418/10^6","v":0},{"$f":"AA417*AA418/10^6","v":0},{"$f":"AB417*AB418/10^6","v":0},{"$f":"AC417*AC418/10^6","v":0},{"$f":"AD417*AD418/10^6","v":0},{"$f":"AE417*AE418/10^6","v":0},{"$f":"AF417*AF418/10^6","v":0},{"$f":"AG417*AG418/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S419/R419-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X420-W420)/W420,\"\")","v":""},{"$f":"IFERROR((Y420-X420)/X420,\"\")","v":""},{"$f":"IFERROR((Z420-Y420)/Y420,\"\")","v":""},{"$f":"IFERROR((AA420-Z420)/Z420,\"\")","v":""},{"$f":"IFERROR((AB420-AA420)/AA420,\"\")","v":""},{"$f":"IFERROR((AC420-AB420)/AB420,\"\")","v":""},{"$f":"IFERROR((AD420-AC420)/AC420,\"\")","v":""},{"$f":"IFERROR((AE420-AD420)/AD420,\"\")","v":""},{"$f":"IFERROR((AF420-AE420)/AE420,\"\")","v":""},{"$f":"IFERROR((AG420-AF420)/AF420,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S420/R420-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S421/R421-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K420*K421/10^6","v":0},{"$f":"L420*L421/10^6","v":0},{"$f":"M420*M421/10^6","v":0},{"$f":"N420*N421/10^6","v":0},{"$f":"O420*O421/10^6","v":0},{"$f":"P420*P421/10^6","v":0},{"$f":"Q420*Q421/10^6","v":0},{"$f":"R420*R421/10^6","v":0},{"$f":"S420*S421/10^6","v":0},{"$f":"T420*T421/10^6","v":0},{"$f":"U420*U421/10^6","v":0},{"$f":"V420*V421/10^6","v":0},{"$f":"W420*W421/10^6","v":0},{"$f":"X420*X421/10^6","v":0},{"$f":"Y420*Y421/10^6","v":0},{"$f":"Z420*Z421/10^6","v":0},{"$f":"AA420*AA421/10^6","v":0},{"$f":"AB420*AB421/10^6","v":0},{"$f":"AC420*AC421/10^6","v":0},{"$f":"AD420*AD421/10^6","v":0},{"$f":"AE420*AE421/10^6","v":0},{"$f":"AF420*AF421/10^6","v":0},{"$f":"AG420*AG421/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S422/R422-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X423-W423)/W423,\"\")","v":""},{"$f":"IFERROR((Y423-X423)/X423,\"\")","v":""},{"$f":"IFERROR((Z423-Y423)/Y423,\"\")","v":""},{"$f":"IFERROR((AA423-Z423)/Z423,\"\")","v":""},{"$f":"IFERROR((AB423-AA423)/AA423,\"\")","v":""},{"$f":"IFERROR((AC423-AB423)/AB423,\"\")","v":""},{"$f":"IFERROR((AD423-AC423)/AC423,\"\")","v":""},{"$f":"IFERROR((AE423-AD423)/AD423,\"\")","v":""},{"$f":"IFERROR((AF423-AE423)/AE423,\"\")","v":""},{"$f":"IFERROR((AG423-AF423)/AF423,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S423/R423-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S423/R423-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S424/R424-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K423*K424/10^6","v":0},{"$f":"L423*L424/10^6","v":0},{"$f":"M423*M424/10^6","v":0},{"$f":"N423*N424/10^6","v":0},{"$f":"O423*O424/10^6","v":0},{"$f":"P423*P424/10^6","v":0},{"$f":"Q423*Q424/10^6","v":0},{"$f":"R423*R424/10^6","v":0},{"$f":"S423*S424/10^6","v":0},{"$f":"T423*T424/10^6","v":0},{"$f":"U423*U424/10^6","v":0},{"$f":"V423*V424/10^6","v":0},{"$f":"W423*W424/10^6","v":0},{"$f":"X423*X424/10^6","v":0},{"$f":"Y423*Y424/10^6","v":0},{"$f":"Z423*Z424/10^6","v":0},{"$f":"AA423*AA424/10^6","v":0},{"$f":"AB423*AB424/10^6","v":0},{"$f":"AC423*AC424/10^6","v":0},{"$f":"AD423*AD424/10^6","v":0},{"$f":"AE423*AE424/10^6","v":0},{"$f":"AF423*AF424/10^6","v":0},{"$f":"AG423*AG424/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S425/R425-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X426-W426)/W426,\"\")","v":""},{"$f":"IFERROR((Y426-X426)/X426,\"\")","v":""},{"$f":"IFERROR((Z426-Y426)/Y426,\"\")","v":""},{"$f":"IFERROR((AA426-Z426)/Z426,\"\")","v":""},{"$f":"IFERROR((AB426-AA426)/AA426,\"\")","v":""},{"$f":"IFERROR((AC426-AB426)/AB426,\"\")","v":""},{"$f":"IFERROR((AD426-AC426)/AC426,\"\")","v":""},{"$f":"IFERROR((AE426-AD426)/AD426,\"\")","v":""},{"$f":"IFERROR((AF426-AE426)/AE426,\"\")","v":""},{"$f":"IFERROR((AG426-AF426)/AF426,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S426/R426-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S427/R427-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K426*K427/10^6","v":0},{"$f":"L426*L427/10^6","v":0},{"$f":"M426*M427/10^6","v":0},{"$f":"N426*N427/10^6","v":0},{"$f":"O426*O427/10^6","v":0},{"$f":"P426*P427/10^6","v":0},{"$f":"Q426*Q427/10^6","v":0},{"$f":"R426*R427/10^6","v":0},{"$f":"S426*S427/10^6","v":0},{"$f":"T426*T427/10^6","v":0},{"$f":"U426*U427/10^6","v":0},{"$f":"V426*V427/10^6","v":0},{"$f":"W426*W427/10^6","v":0},{"$f":"X426*X427/10^6","v":0},{"$f":"Y426*Y427/10^6","v":0},{"$f":"Z426*Z427/10^6","v":0},{"$f":"AA426*AA427/10^6","v":0},{"$f":"AB426*AB427/10^6","v":0},{"$f":"AC426*AC427/10^6","v":0},{"$f":"AD426*AD427/10^6","v":0},{"$f":"AE426*AE427/10^6","v":0},{"$f":"AF426*AF427/10^6","v":0},{"$f":"AG426*AG427/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S428/R428-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X429-W429)/W429,\"\")","v":""},{"$f":"IFERROR((Y429-X429)/X429,\"\")","v":""},{"$f":"IFERROR((Z429-Y429)/Y429,\"\")","v":""},{"$f":"IFERROR((AA429-Z429)/Z429,\"\")","v":""},{"$f":"IFERROR((AB429-AA429)/AA429,\"\")","v":""},{"$f":"IFERROR((AC429-AB429)/AB429,\"\")","v":""},{"$f":"IFERROR((AD429-AC429)/AC429,\"\")","v":""},{"$f":"IFERROR((AE429-AD429)/AD429,\"\")","v":""},{"$f":"IFERROR((AF429-AE429)/AE429,\"\")","v":""},{"$f":"IFERROR((AG429-AF429)/AF429,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S429/R429-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S430/R430-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K429*K430/10^6","v":0},{"$f":"L429*L430/10^6","v":0},{"$f":"M429*M430/10^6","v":0},{"$f":"N429*N430/10^6","v":0},{"$f":"O429*O430/10^6","v":0},{"$f":"P429*P430/10^6","v":0},{"$f":"Q429*Q430/10^6","v":0},{"$f":"R429*R430/10^6","v":0},{"$f":"S429*S430/10^6","v":0},{"$f":"T429*T430/10^6","v":0},{"$f":"U429*U430/10^6","v":0},{"$f":"V429*V430/10^6","v":0},{"$f":"W429*W430/10^6","v":0},{"$f":"X429*X430/10^6","v":0},{"$f":"Y429*Y430/10^6","v":0},{"$f":"Z429*Z430/10^6","v":0},{"$f":"AA429*AA430/10^6","v":0},{"$f":"AB429*AB430/10^6","v":0},{"$f":"AC429*AC430/10^6","v":0},{"$f":"AD429*AD430/10^6","v":0},{"$f":"AE429*AE430/10^6","v":0},{"$f":"AF429*AF430/10^6","v":0},{"$f":"AG429*AG430/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S431/R431-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X432-W432)/W432,\"\")","v":""},{"$f":"IFERROR((Y432-X432)/X432,\"\")","v":""},{"$f":"IFERROR((Z432-Y432)/Y432,\"\")","v":""},{"$f":"IFERROR((AA432-Z432)/Z432,\"\")","v":""},{"$f":"IFERROR((AB432-AA432)/AA432,\"\")","v":""},{"$f":"IFERROR((AC432-AB432)/AB432,\"\")","v":""},{"$f":"IFERROR((AD432-AC432)/AC432,\"\")","v":""},{"$f":"IFERROR((AE432-AD432)/AD432,\"\")","v":""},{"$f":"IFERROR((AF432-AE432)/AE432,\"\")","v":""},{"$f":"IFERROR((AG432-AF432)/AF432,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S432/R432-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y432/$W432)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S433/R433-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K432*K433/10^6","v":0},{"$f":"L432*L433/10^6","v":0},{"$f":"M432*M433/10^6","v":0},{"$f":"N432*N433/10^6","v":0},{"$f":"O432*O433/10^6","v":0},{"$f":"P432*P433/10^6","v":0},{"$f":"Q432*Q433/10^6","v":0},{"$f":"R432*R433/10^6","v":0},{"$f":"S432*S433/10^6","v":0},{"$f":"T432*T433/10^6","v":0},{"$f":"U432*U433/10^6","v":0},{"$f":"V432*V433/10^6","v":0},{"$f":"W432*W433/10^6","v":0},{"$f":"X432*X433/10^6","v":0},{"$f":"Y432*Y433/10^6","v":0},{"$f":"Z432*Z433/10^6","v":0},{"$f":"AA432*AA433/10^6","v":0},{"$f":"AB432*AB433/10^6","v":0},{"$f":"AC432*AC433/10^6","v":0},{"$f":"AD432*AD433/10^6","v":0},{"$f":"AE432*AE433/10^6","v":0},{"$f":"AF432*AF433/10^6","v":0},{"$f":"AG432*AG433/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S434/R434-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X435-W435)/W435,\"\")","v":""},{"$f":"IFERROR((Y435-X435)/X435,\"\")","v":""},{"$f":"IFERROR((Z435-Y435)/Y435,\"\")","v":""},{"$f":"IFERROR((AA435-Z435)/Z435,\"\")","v":""},{"$f":"IFERROR((AB435-AA435)/AA435,\"\")","v":""},{"$f":"IFERROR((AC435-AB435)/AB435,\"\")","v":""},{"$f":"IFERROR((AD435-AC435)/AC435,\"\")","v":""},{"$f":"IFERROR((AE435-AD435)/AD435,\"\")","v":""},{"$f":"IFERROR((AF435-AE435)/AE435,\"\")","v":""},{"$f":"IFERROR((AG435-AF435)/AF435,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S435/R435-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S436/R436-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K435*K436/10^6","v":0},{"$f":"L435*L436/10^6","v":0},{"$f":"M435*M436/10^6","v":0},{"$f":"N435*N436/10^6","v":0},{"$f":"O435*O436/10^6","v":0},{"$f":"P435*P436/10^6","v":0},{"$f":"Q435*Q436/10^6","v":0},{"$f":"R435*R436/10^6","v":0},{"$f":"S435*S436/10^6","v":0},{"$f":"T435*T436/10^6","v":0},{"$f":"U435*U436/10^6","v":0},{"$f":"V435*V436/10^6","v":0},{"$f":"W435*W436/10^6","v":0},{"$f":"X435*X436/10^6","v":0},{"$f":"Y435*Y436/10^6","v":0},{"$f":"Z435*Z436/10^6","v":0},{"$f":"AA435*AA436/10^6","v":0},{"$f":"AB435*AB436/10^6","v":0},{"$f":"AC435*AC436/10^6","v":0},{"$f":"AD435*AD436/10^6","v":0},{"$f":"AE435*AE436/10^6","v":0},{"$f":"AF435*AF436/10^6","v":0},{"$f":"AG435*AG436/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S437/R437-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X438-W438)/W438,\"\")","v":""},{"$f":"IFERROR((Y438-X438)/X438,\"\")","v":""},{"$f":"IFERROR((Z438-Y438)/Y438,\"\")","v":""},{"$f":"IFERROR((AA438-Z438)/Z438,\"\")","v":""},{"$f":"IFERROR((AB438-AA438)/AA438,\"\")","v":""},{"$f":"IFERROR((AC438-AB438)/AB438,\"\")","v":""},{"$f":"IFERROR((AD438-AC438)/AC438,\"\")","v":""},{"$f":"IFERROR((AE438-AD438)/AD438,\"\")","v":""},{"$f":"IFERROR((AF438-AE438)/AE438,\"\")","v":""},{"$f":"IFERROR((AG438-AF438)/AF438,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S438/R438-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S439/R439-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K438*K439/10^6","v":0},{"$f":"L438*L439/10^6","v":0},{"$f":"M438*M439/10^6","v":0},{"$f":"N438*N439/10^6","v":0},{"$f":"O438*O439/10^6","v":0},{"$f":"P438*P439/10^6","v":0},{"$f":"Q438*Q439/10^6","v":0},{"$f":"R438*R439/10^6","v":0},{"$f":"S438*S439/10^6","v":0},{"$f":"T438*T439/10^6","v":0},{"$f":"U438*U439/10^6","v":0},{"$f":"V438*V439/10^6","v":0},{"$f":"W438*W439/10^6","v":0},{"$f":"X438*X439/10^6","v":0},{"$f":"Y438*Y439/10^6","v":0},{"$f":"Z438*Z439/10^6","v":0},{"$f":"AA438*AA439/10^6","v":0},{"$f":"AB438*AB439/10^6","v":0},{"$f":"AC438*AC439/10^6","v":0},{"$f":"AD438*AD439/10^6","v":0},{"$f":"AE438*AE439/10^6","v":0},{"$f":"AF438*AF439/10^6","v":0},{"$f":"AG438*AG439/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S440/R440-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S440/R440-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$66:K$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":0},0,0,0,0,0,0,48.045110190298196,45.328011843631785,42.355208963033029,{"$f":"+SUMIFS(U$66:U$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":42.921709269482058},42.072642022466376,43.436190027781407,43.945328254804018,44.427519405238193,44.920913698142556,45.44008316459405,45.986521596945586,46.455367310267796,46.924213023590021,47.393058736912231,47.861904450234455,48.25130473641601]
[null,null,null,null,null,null,null,null,"Sewerage",null,0,0,0,0,0,0,0,52.262147094610867,51.372507054745022,52.591522513706764,54.344902346810358,55.445883640200798,55.429955796109851,56.481506113478176,57.544060496473044,58.59223381690289,59.650486706660118,60.718900017683843,61.447305554479634,62.175711091275396,62.904116628071172,63.632522164866963,64.000945743128597]
[null,null,null,null,null,null,null,null,"Recycled Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,1.5399781747031747,1.3771611690384,1.402896503811091,1.3627489115806724,1.5625208898938288,1.3615634902769307,1.3690104111564723,1.3768137705000645,1.3846616089919146,1.3925541801631685,1.4004917389900986,1.4004917389900986,1.4004917389900986,1.4004917389900986,1.4004917389900986,1.4004917389900986]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K445:K450)","v":0},{"$f":"SUM(L445:L450)","v":0},0,0,0,0,0,101.84723545961225,98.077680067415201,96.349627980550878,98.629360527873075,99.081046552561006,100.22770931416819,101.79584477943865,103.3483936722113,104.89780912403737,106.48312405141733,108.10591335361953,109.30316460373753,110.50041585385551,111.6976671039735,112.89491835409152,113.65274221853471]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,{"$f":"+R13-R62","v":101.31511616327951},{"$f":"+S13-S62","v":98.123228792140068},95.492275546273845,98.745321104624793,98.926634095171082,100.22770931416815,101.79584477943871,103.34839367221127,104.89780912403742,106.48312405141732,108.10591335361956,109.30316460373754,110.50041585385554,111.69766710397354,112.89491835409154,113.65274221853473]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K452-K451","v":0},{"$f":"+L452-L451","v":0},0,0,0,0,0,-0.53211929633273769,4.5548724724866929E-2,-0.85735243427703267,0.11596057675171778,-0.15441245738992393,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K451=K460","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,{"$f":"+SUMIFS(K$66:K$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I458)","v":0},0,0,0,0,0,0,62.529743314430213,61.494894971630863,62.780247638839356,{"$f":"+SUMIFS(U$66:U$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I458)","v":64.425414907397027},65.415350780896503,65.862854755690975,67.119520025719453,68.390616692972728,69.6493640506296,70.920239117027265,72.203339251344033,73.082194022693656,73.961048794043279,74.839903565392902,75.718758336742539,76.158185722417343]
[null,null,null,null,null,null,null,null,"Variable",null,0,0,0,0,0,0,0,39.317492145182023,36.582785095784359,33.569380341711557,34.203945620476105,33.665695771664531,34.364854558477163,34.676324753719236,34.95777697923856,35.248445073407829,35.56288493439002,35.902574102275537,36.220970581043915,36.539367059812278,36.857763538580656,37.176160017349034,37.494556496117397]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K458:K459)","v":0},{"$f":"SUM(L458:L459)","v":0},0,0,0,0,0,101.84723545961224,98.07768006741523,96.349627980550906,98.629360527873132,99.081046552561034,100.22770931416814,101.79584477943868,103.34839367221129,104.89780912403742,106.48312405141729,108.10591335361957,109.30316460373757,110.50041585385556,111.69766710397356,112.89491835409157,113.65274221853474]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K458/K460,\"\")","v":""},{"$f":"IFERROR(L458/L460,\"\")","v":""},"","","","","",0.61395621621194163,0.62700193284915984,0.65158785721011969,0.65320726569235021,0.66022062803095871,0.65713219633944719,0.659354221885456,0.66174823103575586,0.66397348650315513,0.66602327597734789,0.66789444732004144,0.66861919586356278,0.66932823937840991,0.6700220828759863,0.67070120994510041,0.67009545247908064]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K459/K460,\"\")","v":""},{"$f":"IFERROR(L459/L460,\"\")","v":""},"","","","","",0.38604378378805843,0.37299806715084011,0.34841214278988042,0.34679273430764973,0.33977937196904129,0.34286780366055281,0.34064577811454405,0.33825176896424408,0.33602651349684498,0.33397672402265211,0.33210555267995856,0.33138080413643717,0.33067176062159004,0.3299779171240137,0.32929879005489959,0.32990454752091941]
[]
[]
["ESC ASSESSMENT"]
[]
[null,null,null,null,null,null,null,null,"8 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I445","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I468)","v":0},0,0,0,0,0,0,{"$f":"SUM(R469:R470)","v":48.04511019029821},45.328011843631799,42.35520896303305,42.921709269482086,42.072642022466383,43.436190027781407,43.945328254804018,44.427519405238186,44.92091369814257,45.440083164594057,45.986521596945579,46.455367310267803,46.924213023590021,47.393058736912238,47.861904450234462,48.251304736416017]
[null,null,null,null,null,null,null,null,{"$f":"I458","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$468,$I$66:$I$442,$I469)","v":14.053719332032022},13.743902808593745,13.901429760483872,14.002949481460677,14.194072053743064,14.289490149340006,14.52515352531919,14.764151403510981,15.005401935276115,15.248923035824284,15.494732751409817,15.653623605691152,15.812514459972487,15.97140531425382,16.130296168535157,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$468,$I$66:$I$442,$I469)","v":16.209741595675826}]
[null,null,null,null,null,null,null,null,{"$f":"I459","v":"Variable"},null,null,null,null,null,null,null,null,33.991390858266186,31.584109035038054,28.453779202549182,28.918759788021408,27.878569968723319,29.146699878441403,29.420174729484827,29.663368001727203,29.915511762866458,30.191160128769777,30.491788845535766,30.801743704576651,31.111698563617534,31.421653422658416,31.731608281699305,32.041563140740188]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R468-R445","v":0},{"$f":"S468-S445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I446","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R473:R474)","v":52.262147094610867},51.372507054745022,52.591522513706764,54.344902346810358,55.445883640200798,55.429955796109844,56.481506113478183,57.544060496473044,58.59223381690289,59.650486706660118,60.718900017683843,61.447305554479627,62.175711091275403,62.904116628071179,63.632522164866963,64.000945743128597]
[null,null,null,null,null,null,null,null,{"$f":"I469","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$472,$I$66:$I$442,$I473)","v":48.197460428744542},47.477749079541013,48.60465715658129,50.146798530711614,50.94373448824399,51.295808662861013,52.315542479047394,53.346051971187187,54.361950441164701,55.387696940471422,56.423370730100388,57.143334647168686,57.86329856423697,58.583262481305262,59.30322639837356,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$472,$I$66:$I$442,$I473)","v":59.663208356907703}]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Variable"},null,null,null,null,null,null,null,null,4.0646866658663248,3.8947579752040058,3.986865357125474,4.1981038160987429,4.5021491519568064,4.1341471332488329,4.1659636344307867,4.1980085252858563,4.2302833757381899,4.2627897661886944,4.2955292875834576,4.3039709073109433,4.3124125270384299,4.3208541467659165,4.3292957664934031,4.3377373862208897]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R472-R446","v":0},{"$f":"S472-S446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I447","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R477:R478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$476,$I$66:$I$442,$I477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$476,$I$66:$I$442,$I477)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R476-R447","v":0},{"$f":"S476-S447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R481:R482)","v":1.5399781747031747},1.3771611690384,1.4028965038110908,1.3627489115806726,1.5625208898938288,1.3615634902769305,1.3690104111564723,1.3768137705000643,1.3846616089919146,1.3925541801631687,1.4004917389900988,1.4004917389900988,1.4004917389900988,1.4004917389900988,1.4004917389900988,1.4004917389900988]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$480,$I$66:$I$442,$I481)","v":0.27856355365365365},0.27324308349609372,0.27416072177419359,0.27566689522471916,0.27754423890942692,0.27755594349000001,0.278824021352856,0.28041331827456734,0.28201167418873235,0.28361914073160815,0.28523576983377835,0.28523576983377835,0.28523576983377835,0.28523576983377835,0.28523576983377835,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$480,$I$66:$I$442,$I481)","v":0.28523576983377835}]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Variable"},null,null,null,null,null,null,null,null,1.261414621049521,1.1039180855423063,1.1287357820368973,1.0870820163559534,1.2849766509844018,1.0840075467869306,1.0901863898036162,1.0964004522254969,1.1026499348031822,1.1089350394315605,1.1152559691563204,1.1152559691563204,1.1152559691563204,1.1152559691563204,1.1152559691563204,1.1152559691563204]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R480-R448","v":0},{"$f":"S480-S448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"SUM(R485:R486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$484,$I$66:$I$442,$I485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$484,$I$66:$I$442,$I485)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R484-R449","v":0},{"$f":"S484-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R489:R490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$488,$I$66:$I$442,$I489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$488,$I$66:$I$442,$I489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R488-R450","v":0},{"$f":"S488-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K468:K488)","v":0},0,0,0,0,0,0,{"$f":"SUM(R469:R470,R473:R474,R477:R478,R481:R482,R485:R486,R489:R490)","v":101.84723545961225},98.077680067415216,96.349627980550906,98.629360527873104,99.081046552561006,100.22770931416819,101.79584477943868,103.34839367221129,104.89780912403738,106.48312405141732,108.10591335361953,109.30316460373753,110.50041585385553,111.6976671039735,112.89491835409152,113.65274221853471]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R492-R452","v":0.53211929633273769},{"$f":"S492-S452","v":-4.5548724724852718E-2},0.85735243427706109,-0.11596057675168936,0.15441245738992393,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I468","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I495)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R468/R$492,\"\")","v":0.47173700860393608},{"$f":"IFERROR(S468/S$492,\"\")","v":0.46216439675647797},0.43959909187799723,0.43518186714139973,0.42462855900646423,0.43337506488977762,0.43170060968618584,0.42988108306887046,0.42823500388864577,0.4267350678277666,0.42538396069529982,0.4250139278097288,0.42465191339777897,0.42429765961715676,0.4239509195632441,0.42455029060044186]
[null,null,null,null,null,null,null,null,{"$f":"I469","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R469/R$468,\"\")","v":0.29251091893363795},{"$f":"IFERROR(S469/S$468,\"\")","v":0.30320991919976847},0.32821062865294365,0.32624398514848901,0.33737058980426204,0.32897660085289648,0.3305278195010713,0.33231995846633355,0.33404044352500717,0.3355830793836645,0.33694074292496556,0.33696049589153304,0.3369798541325163,0.3369988293626307,0.33701743283757152,0.33594410937124525]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R470/R$468,\"\")","v":0.70748908106636199},0.69679008080023153,0.67178937134705641,0.67375601485151093,0.66262941019573796,0.67102339914710363,0.66947218049892876,0.66768004153366645,0.66595955647499283,0.66441692061633562,0.66305925707503455,0.66303950410846701,0.6630201458674837,0.6630011706373693,0.66298256716242854,0.6640558906287547]
[]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R472/R$492,\"\")","v":0.51314252035182184},{"$f":"IFERROR(S472/S$492,\"\")","v":0.52379406832862818},0.54584043152011819,0.55100126428835805,0.55960131195008711,0.55304023383755274,0.55485080197386061,0.55679685432736159,0.55856489574172097,0.5601872337804138,0.56166122771720606,0.56217316101732051,0.56267400091513775,0.56316410413045637,0.56364381225101268,0.5631271581645233]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R473/R$472,\"\")","v":0.9222250349089568},{"$f":"IFERROR(S473/S$472,\"\")","v":0.92418594694914213},0.92419186274581822,0.9227507340190273,0.91880102080846726,0.92541673407686587,0.92624198749125308,0.92704705769689022,0.92780129549322932,0.92853721735496342,0.92925548245550527,0.92995671871250707,0.93064152461870986,0.93131047094558961,0.93196410232999205,0.93222385488441617]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R474/R$472,\"\")","v":7.7774965091043202E-2},7.5814053050857796E-2,7.5808137254181784E-2,7.7249265980972745E-2,8.1198979191532669E-2,7.4583265923134176E-2,7.3758012508746876E-2,7.295294230310978E-2,7.2198704506770711E-2,7.1462782645036554E-2,7.0744517544494762E-2,7.0043281287492931E-2,6.9358475381290086E-2,6.868952905441042E-2,6.8035897670007978E-2,6.7776145115583816E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R476/R$492,\"\")","v":0},{"$f":"IFERROR(S476/S$492,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R477/R$476,\"\")","v":""},{"$f":"IFERROR(S477/S$476,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R478/R$476,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R480/R$492,\"\")","v":1.5120471044242105E-2},{"$f":"IFERROR(S480/S$492,\"\")","v":1.4041534914893856E-2},1.4560476601884533E-2,1.3816868570242363E-2,1.5770129043448638E-2,1.3584701272669511E-2,1.3448588339953469E-2,1.3322062603768047E-2,1.320010036963316E-2,1.3077698391819801E-2,1.2954811587494057E-2,1.2812911172950707E-2,1.2674085687083263E-2,1.2538236252387031E-2,1.24052681857433E-2,1.2322551235034819E-2]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R481/R$480,\"\")","v":0.1808879880439512},{"$f":"IFERROR(S481/S$480,\"\")","v":0.19841038916809217},0.19542476656646593,0.20228737141677042,0.17762593812636046,0.20385090043325668,0.20366829870732631,0.20366829870732633,0.20366829870732633,0.20366829870732633,0.20366829870732633,0.20366829870732633,0.20366829870732633,0.20366829870732633,0.20366829870732633,0.20366829870732633]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R482/R$480,\"\")","v":0.81911201195604877},0.80158961083190783,0.8045752334335341,0.79771262858322955,0.82237406187363948,0.7961490995667434,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361,0.79633170129267361]
[]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R484/R$492,\"\")","v":0},{"$f":"IFERROR(S484/S$492,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R485/R$484,\"\")","v":""},{"$f":"IFERROR(S485/S$484,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R486/R$484,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R488/R$492,\"\")","v":0},{"$f":"IFERROR(S488/S$492,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R489/R$488,\"\")","v":""},{"$f":"IFERROR(S489/S$488,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I490","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R490/R$488,\"\")","v":""},"","","","","","","","","","","","","","",""]

{"sheet":"RevenueTariffBasket_FO","index":10,"n_rows":564,"n_cols":115,"rows_kept":564,"cut":false,"hidden":true,"merged":[[471,8,471,32],[66,85,66,89],[66,94,66,97],[66,98,66,102],[66,107,66,110],[66,40,66,44],[66,111,66,114],[66,51,66,55],[66,56,66,60],[66,61,66,65],[66,75,66,79],[66,80,66,84],[64,51,64,65],[64,67,65,70],[64,75,64,89],[64,94,65,102],[64,107,65,114],[65,51,65,54],[65,55,65,65],[65,75,65,78],[65,79,65,89],[53,51,53,65],[53,75,53,89],[54,51,54,55],[54,56,54,60],[54,61,54,65],[54,75,54,79],[54,80,54,84],[54,85,54,89],[2,2,2,6],[3,28,3,32],[33,24,33,26],[33,29,33,31],[28,18,28,22],[33,7,33,8]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC ASSESSMENT"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,{"$f":"+K57","v":0},0,0,0,0,0,0,0,{"$f":"+S57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AC57","v":0},0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$69:$E$65539,$E$71,K$69:K$65539)","v":0},0,0,0,0,0,0,{"$f":"+SUMIF($E$69:$E$65539,$E$71,R$69:R$65539)+R65","v":0},{"$f":"+SUMIF($E$69:$E$65539,$E$71,S$69:S$65539)+S65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,0,{"$f":"+S12+S13","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AC12+AC13","v":0},0,0,0,0]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,{"$f":"+K59","v":0},0,0,0,0,0,0,0,{"$f":"+S59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,{"$f":"+K14-K15","v":0},0,0,0,0,0,0,0,{"$f":"+S14-S15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":116.1085025985455},{"$f":"+Determination_Lookup!P3","v":116.31981058583483},{"$f":"+Determination_Lookup!Q3","v":118.28194608523799},{"$f":"+Determination_Lookup!R3","v":121.39785016479165},{"$f":"+Determination_Lookup!S3","v":122.65531648789015},{"$f":"+Determination_Lookup!T3","v":124.23449224723136},{"$f":"+'Rev&RAV_FO'!X23","v":123.2072418193423},{"$f":"+'Rev&RAV_FO'!Y23","v":124.73737743731604},{"$f":"+'Rev&RAV_FO'!Z23","v":125.87527813354214},{"$f":"+'Rev&RAV_FO'!AA23","v":128.39694381724368},{"$f":"+'Rev&RAV_FO'!AB23","v":131.03852717898965},{"$f":"+'Rev&RAV_FO'!AC23","v":132.99727251964515},{"$f":"+'Rev&RAV_FO'!AD23","v":135.38807062524975},{"$f":"+'Rev&RAV_FO'!AE23","v":137.304317984557},{"$f":"+'Rev&RAV_FO'!AF23","v":138.60674194758235},{"$f":"+'Rev&RAV_FO'!AG23","v":139.9320772909561}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$f":"+NotPres_FO!K12","v":0},{"$f":"+NotPres_FO!L12","v":0},{"$f":"+NotPres_FO!M12","v":0},{"$f":"+NotPres_FO!N12","v":0},{"$f":"+NotPres_FO!O12","v":0},{"$f":"+NotPres_FO!P12","v":0},{"$f":"+NotPres_FO!Q12","v":0},{"$f":"+NotPres_FO!R12","v":8.5965084384384358},{"$f":"+NotPres_FO!S12","v":9.8875378417968758},{"$f":"+NotPres_FO!T12","v":10.566355967741934},{"$f":"+NotPres_FO!U12","v":11.954764274344569},{"$f":"+NotPres_FO!V12","v":10.592798120794825},{"$f":"+NotPres_FO!W12","v":14.263523246151113},{"$f":"+NotPres_FO!X12","v":13.660963650576111},{"$f":"+NotPres_FO!Y12","v":13.816541088151112},{"$f":"+NotPres_FO!Z12","v":13.503563703151112},{"$f":"+NotPres_FO!AA12","v":15.046084158151114},{"$f":"+NotPres_FO!AB12","v":13.634570960651113},{"$f":"+NotPres_FO!AC12","v":13.983012988151113},{"$f":"+NotPres_FO!AD12","v":13.428293893151114},{"$f":"+NotPres_FO!AE12","v":13.435442993151113},{"$f":"+NotPres_FO!AF12","v":13.439374998151113},{"$f":"+NotPres_FO!AG12","v":13.439374998151113}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,8.5965084384384358,9.8875378417968758,10.566355967741934,11.954764274344569,10.592798120794825,14.263523246151113,13.660963650576111,13.816541088151112,13.503563703151112,15.046084158151114,13.634570960651113,13.983012988151113,13.428293893151114,13.435442993151113,13.439374998151113,13.439374998151113]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":0},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":574.30893768511817},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":620.66744718785662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AA30-AA31","v":-574.30893768511817},null,null,null,"Variance",{"$f":"+AF30-AF31","v":-620.66744718785662}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.9975),\"INSUFFICIENT\",IF(AA30>(AA31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"},null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.9975),\"INSUFFICIENT\",IF(AF30>(AF31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,0]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total tariff revenue",{"$f":"+X39+X40","v":0},{"$f":"+Y39+Y40","v":0},0,0,0,{"$f":"+AC39+AC40","v":0},{"$f":"+AD39+AD40","v":0},{"$f":"+AE39+AE40","v":0},{"$f":"+AF39+AF40","v":0},{"$f":"+AG39+AG40","v":0}]
[null,null,null,null,"Non-tariff revenue",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X41-X13","v":0},{"$f":"+Y41-Y13","v":0},0,0,0,{"$f":"+AC41-AC13","v":0},{"$f":"+AD41-AD13","v":0},{"$f":"+AE41-AE13","v":0},{"$f":"+AF41-AF13","v":0},{"$f":"+AG41-AG13","v":0}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue"]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K45:K48)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(S45:S48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K52:K54)","v":0},{"$f":"+SUM(L52:L54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ67","v":"3rd Reg Period"},null,null,null,null,{"$f":"BE67","v":"4th Reg Period"},null,null,null,null,{"$f":"BJ67","v":"5th Reg Period"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX67","v":"3rd Reg Period"},null,null,null,null,{"$f":"CC67","v":"4th Reg Period"},null,null,null,null,{"$f":"CH67","v":"5th Reg Period"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW68","v":"PQR"},null,null,{"$f":"AZ68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,{"$f":"BU68","v":"PQR"},null,null,{"$f":"BX68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,"$m, 01/01/18",null,null,{"$f":"+K49+K55","v":0},{"$f":"+L49+L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,AZ$69:AZ$65592),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,BA$69:BA$65592),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BX$69:BX$65592)","v":0},{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BY$69:BY$65592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,AZ$69:AZ$65592),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,BA$69:BA$65592),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BX$69:BX$65592)","v":0},{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BY$69:BY$65592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,AZ$69:AZ$65592),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,BA$69:BA$65592),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BX$69:BX$65592)","v":0},{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BY$69:BY$65592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ57:BD57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE57:BI57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ57:BN57),\"-\")","v":"-"},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX57:CB57)","v":0},null,null,null,null,{"$f":"AVERAGE(CC57:CG57)","v":0},null,null,null,null,{"$f":"AVERAGE(CH57:CL57)","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ58:BD58),\"-\")","v":"-"},null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX58:CB58)","v":0},null,null,null,null,{"$f":"AVERAGE(CC58:CG58)","v":0},null,null,null,null,{"$f":"AVERAGE(CH58:CL58)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(Y61>0,\"CHECK\",\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,null,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((S14/R14-1)-BX59,\"-\")","v":"-"},{"$f":"IFERROR((T14/S14-1)-BY59,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"CQ64+1","v":3},{"$f":"CR64+1","v":4},5,6,7,8,9,10,null,null,null,null,2,{"$f":"DD64+1","v":3},{"$f":"DE64+1","v":4},5,6,7,8,9]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 - YoY Growth Rate",null,null,null,null,null,null,null,"4 - Revenue-Weighted YoY Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 - Compound Annual Growth Rate (CAGR) - Base Period: 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,"7 - Compound Annual Growth Rate (CAGR) - Base Period: 2018-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R65>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(S65>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPM",null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD",null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,"3rd Reg Period","4th Reg Period","5th Reg Period","3rd, 4th, & 5th Reg Periods",null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period"]
[null,null,null,null,"PQR","Service","District","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},{"$f":"+L7","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,{"$f":"+X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,"PQR","Service","Type",{"$f":"S68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2013/14 - 2017/18","2018/19 - 2022/23","2023/24 - 2027/28","2013/14 - 2027/28",null,{"$f":"AW68","v":"PQR"},{"$f":"AX68","v":"Service"},"Type","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"AW68","v":"PQR"},"Service","Type",{"$f":"BF68","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"CN68","v":"PQR"},{"$f":"CO68","v":"Service"},"Type",{"$f":"CR68","v":"2020-21"},{"$f":"CS68","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X69-W69)/W69,\"\")","v":""},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":""},"","","","","","","","",null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"[Service]"},{"$f":"I69","v":"[Price]"},{"$f":"IFERROR(S69/R69-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW69","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y69/$W69)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,{"$f":"CN69","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((Z69/$X69)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E70","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN70","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"$m",{"$f":"K69*K70/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D69+1","v":2},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X72-W72)/W72,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S72/R72-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S73/R73-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F72","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K72*K73/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D72+1","v":3},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X75-W75)/W75,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S75/R75-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S76/R76-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F75","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K75*K76/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D75+1","v":4},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X78-W78)/W78,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S78/R78-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S79/R79-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F78","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K78*K79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+1","v":5},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X81-W81)/W81,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S81/R81-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S82/R82-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K81*K82/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X84-W84)/W84,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S84/R84-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S85/R85-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F84","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K84*K85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S86/R86-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S86/R86-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+1","v":7},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X87-W87)/W87,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S87/R87-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S88/R88-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K87*K88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S89/R89-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X90-W90)/W90,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S90/R90-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S91/R91-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K90*K91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S92/R92-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":9},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X93-W93)/W93,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S93/R93-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S94/R94-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K93*K94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S95/R95-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X96-W96)/W96,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S96/R96-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S97/R97-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB97/$W97)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K96*K97/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S98/R98-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y98/$W98)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D96+1","v":11},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X99-W99)/W99,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S99/R99-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-",{"$f":"IFERROR((AG100/$X100)^(1/DK$64)-1,\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K99*K100/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S101/R101-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z101/$X101)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+1","v":12},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X102-W102)/W102,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S102/R102-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S103/R103-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S103/R103-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F102","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K102*K103/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S104/R104-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+1","v":13},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X105-W105)/W105,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S105/R105-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S106/R106-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F105","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K105*K106/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S107/R107-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D105+1","v":14},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X108-W108)/W108,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S108/R108-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S109/R109-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K108*K109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S110/R110-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X111-W111)/W111,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S111/R111-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S112/R112-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F111","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K111*K112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S113/R113-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+1","v":16},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X114-W114)/W114,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S114/R114-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S115/R115-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F114","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K114*K115/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S116/R116-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+1","v":17},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X117-W117)/W117,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S117/R117-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S118/R118-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F117","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K117*K118/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S119/R119-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X120-W120)/W120,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S120/R120-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S120/R120-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S121/R121-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F120","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K120*K121/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S122/R122-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D120+1","v":19},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X123-W123)/W123,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S123/R123-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S124/R124-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F123","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K123*K124/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S125/R125-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D123+1","v":20},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X126-W126)/W126,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S126/R126-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S127/R127-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F126","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K126*K127/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S128/R128-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D126+1","v":21},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X129-W129)/W129,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K129*K130/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D129+1","v":22},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X132-W132)/W132,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW132","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]",{"$f":"I133","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW133","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S133/R133-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F132","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K132*K133/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E134","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN134","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D132+1","v":23},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X135-W135)/W135,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S136/R136-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K135*K136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S137/R137-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S137/R137-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC137/$X137)^(1/DG$64)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X138-W138)/W138,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z138/$X138)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S139/R139-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE139/$W139)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K138*K139/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S140/R140-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+1","v":25},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X141-W141)/W141,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S141/R141-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S142/R142-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K141*K142/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S143/R143-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+1","v":26},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X144-W144)/W144,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S144/R144-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S145/R145-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K144*K145/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S146/R146-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D144+1","v":27},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X147-W147)/W147,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S147/R147-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S148/R148-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F147","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K147*K148/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S149/R149-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+1","v":28},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X150-W150)/W150,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S150/R150-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S151/R151-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K150*K151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S152/R152-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X153-W153)/W153,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S153/R153-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S154/R154-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S154/R154-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K153*K154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S155/R155-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X156-W156)/W156,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S156/R156-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S157/R157-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K156*K157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S158/R158-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X159-W159)/W159,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S160/R160-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K159*K160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S161/R161-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB161/$W161)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X162-W162)/W162,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y162/$W162)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S163/R163-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K162*K163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S164/R164-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X165-W165)/W165,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S165/R165-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S166/R166-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K165*K166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S167/R167-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X168-W168)/W168,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S168/R168-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S169/R169-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K168*K169/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S170/R170-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X171-W171)/W171,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S171/R171-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S171/R171-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S172/R172-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K171*K172/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S173/R173-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X174-W174)/W174,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S174/R174-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S175/R175-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K174*K175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S176/R176-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X177-W177)/W177,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S177/R177-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S178/R178-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K177*K178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S179/R179-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X180-W180)/W180,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S180/R180-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S181/R181-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K180*K181/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S182/R182-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X183-W183)/W183,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S183/R183-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S184/R184-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K183*K184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X186-W186)/W186,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S186/R186-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S187/R187-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K186*K187/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S188/R188-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S188/R188-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X189-W189)/W189,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S189/R189-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S190/R190-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K189*K190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S191/R191-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X192-W192)/W192,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S192/R192-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S193/R193-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-",{"$f":"IFERROR((AE193/$X193)^(1/DI$64)-1,\"-\")","v":"-"},"-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K192*K193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S195/R195-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S196/R196-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW196","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K195*K196/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]",{"$f":"I197","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW197","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S197/R197-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X198-W198)/W198,\"\")","v":""},"","","","","","","","","",null,null,null,{"$f":"E198","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN198","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S199/R199-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K198*K199/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S200/R200-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X201-W201)/W201,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S201/R201-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z202/$X202)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K201*K202/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S203/R203-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X204-W204)/W204,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S204/R204-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S205/R205-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S205/R205-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K204*K205/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S206/R206-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X207-W207)/W207,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S207/R207-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S208/R208-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K207*K208/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S209/R209-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X210-W210)/W210,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S210/R210-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S211/R211-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K210*K211/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S212/R212-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X213-W213)/W213,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S213/R213-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S214/R214-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K213*K214/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S215/R215-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X216-W216)/W216,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S216/R216-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S217/R217-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K216*K217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S218/R218-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X219-W219)/W219,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S219/R219-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S220/R220-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K219*K220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S221/R221-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X222-W222)/W222,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S222/R222-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S222/R222-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S223/R223-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K222*K223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S224/R224-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE224/$W224)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X225-W225)/W225,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S225/R225-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S226/R226-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y226/$W226)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K225*K226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S227/R227-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X228-W228)/W228,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S228/R228-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S229/R229-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K228*K229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S230/R230-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X231-W231)/W231,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S231/R231-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S232/R232-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K231*K232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S233/R233-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X234-W234)/W234,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S234/R234-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S235/R235-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K234*K235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S236/R236-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X237-W237)/W237,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S237/R237-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S238/R238-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K237*K238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S239/R239-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S239/R239-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X240-W240)/W240,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S240/R240-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S241/R241-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K240*K241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S242/R242-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X243-W243)/W243,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S243/R243-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S244/R244-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K243*K244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S245/R245-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X246-W246)/W246,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S246/R246-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S247/R247-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K246*K247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S248/R248-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X249-W249)/W249,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S249/R249-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S250/R250-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K249*K250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S251/R251-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X252-W252)/W252,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S252/R252-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S253/R253-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z253/$X253)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K252*K253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S254/R254-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X255-W255)/W255,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S255/R255-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S256/R256-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S256/R256-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K255*K256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S257/R257-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X258-W258)/W258,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S258/R258-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S259/R259-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K258*K259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S260/R260-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW260","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X261-W261)/W261,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW261","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S261/R261-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S262/R262-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K261*K262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S263/R263-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X264-W264)/W264,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S264/R264-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S265/R265-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K264*K265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S266/R266-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X267-W267)/W267,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S267/R267-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S268/R268-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB268/$W268)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K267*K268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S269/R269-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y269/$W269)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X270-W270)/W270,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S270/R270-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S271/R271-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K270*K271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S272/R272-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X273-W273)/W273,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S273/R273-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S273/R273-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S274/R274-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K273*K274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S275/R275-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X276-W276)/W276,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S276/R276-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S277/R277-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K276*K277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S278/R278-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X279-W279)/W279,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S279/R279-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S280/R280-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K279*K280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S281/R281-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X282-W282)/W282,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S282/R282-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S283/R283-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K282*K283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S284/R284-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X285-W285)/W285,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S285/R285-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S286/R286-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC286/$X286)^(1/DG$64)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K285*K286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S287/R287-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z287/$X287)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X288-W288)/W288,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S288/R288-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S289/R289-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K288*K289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S290/R290-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S290/R290-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X291-W291)/W291,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S291/R291-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S292/R292-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K291*K292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S293/R293-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X294-W294)/W294,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S294/R294-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S295/R295-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K294*K295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S296/R296-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X297-W297)/W297,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S297/R297-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S298/R298-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K297*K298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S299/R299-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X300-W300)/W300,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S300/R300-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S301/R301-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K300*K301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S302/R302-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X303-W303)/W303,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S303/R303-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S304/R304-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K303*K304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S305/R305-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X306-W306)/W306,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S306/R306-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S307/R307-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S307/R307-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K306*K307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S308/R308-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X309-W309)/W309,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S309/R309-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S310/R310-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K309*K310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S311/R311-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X312-W312)/W312,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S312/R312-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S313/R313-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K312*K313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S314/R314-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X315-W315)/W315,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S315/R315-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S316/R316-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K315*K316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S317/R317-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X318-W318)/W318,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S318/R318-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S319/R319-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K318*K319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S320/R320-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE320/$W320)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X321-W321)/W321,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S321/R321-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S322/R322-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K321*K322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S323/R323-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X324-W324)/W324,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S324/R324-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S324/R324-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW324","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]",{"$f":"I325","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW325","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S325/R325-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K324*K325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E326","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S326/R326-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN326","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X327-W327)/W327,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S327/R327-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S328/R328-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K327*K328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S329/R329-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X330-W330)/W330,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S330/R330-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S331/R331-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K330*K331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S332/R332-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X333-W333)/W333,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S333/R333-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y333/$W333)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S334/R334-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K333*K334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S335/R335-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X336-W336)/W336,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S336/R336-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S337/R337-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K336*K337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S338/R338-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X339-W339)/W339,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S339/R339-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S340/R340-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K339*K340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S341/R341-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S341/R341-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X342-W342)/W342,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S342/R342-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S343/R343-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K342*K343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S344/R344-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X345-W345)/W345,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S345/R345-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S346/R346-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K345*K346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S347/R347-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X348-W348)/W348,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S348/R348-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S349/R349-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K348*K349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S350/R350-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-",{"$f":"IFERROR((AA350/$X350)^(1/DE$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X351-W351)/W351,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S351/R351-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z351/$X351)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S352/R352-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K351*K352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S353/R353-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X354-W354)/W354,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S354/R354-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S355/R355-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K354*K355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S356/R356-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X357-W357)/W357,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S357/R357-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S358/R358-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S358/R358-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K357*K358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S359/R359-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X360-W360)/W360,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S360/R360-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S361/R361-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K360*K361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S362/R362-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X363-W363)/W363,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S363/R363-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S364/R364-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K363*K364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S365/R365-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X366-W366)/W366,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S366/R366-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S367/R367-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K366*K367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S368/R368-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X369-W369)/W369,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S369/R369-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S370/R370-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K369*K370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S371/R371-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X372-W372)/W372,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S372/R372-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S373/R373-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K372*K373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S374/R374-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X375-W375)/W375,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S375/R375-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S375/R375-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB375/$W375)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S376/R376-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y376/$W376)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K375*K376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S377/R377-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X378-W378)/W378,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S378/R378-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S379/R379-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K378*K379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S380/R380-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X381-W381)/W381,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S381/R381-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S382/R382-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K381*K382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S383/R383-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X384-W384)/W384,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S384/R384-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S385/R385-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K384*K385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S386/R386-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-",{"$f":"IFERROR((AD386/$X386)^(1/DH$64)-1,\"-\")","v":"-"},"-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X387-W387)/W387,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S387/R387-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S388/R388-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW388","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K387*K388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW389","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S389/R389-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X390-W390)/W390,\"\")","v":""},"","","","","","","","","",null,null,null,{"$f":"E390","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S390/R390-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN390","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S391/R391-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K390*K391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S392/R392-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S392/R392-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X393-W393)/W393,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S393/R393-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S394/R394-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K393*K394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S395/R395-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X396-W396)/W396,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S396/R396-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S397/R397-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K396*K397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S398/R398-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X399-W399)/W399,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S399/R399-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S400/R400-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K399*K400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S401/R401-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X402-W402)/W402,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S402/R402-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S403/R403-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K402*K403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S404/R404-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X405-W405)/W405,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S405/R405-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S406/R406-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K405*K406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S407/R407-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X408-W408)/W408,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S408/R408-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S409/R409-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S409/R409-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K408*K409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S410/R410-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X411-W411)/W411,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S411/R411-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S412/R412-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K411*K412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S413/R413-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X414-W414)/W414,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S414/R414-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S415/R415-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z415/$X415)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K414*K415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S416/R416-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X417-W417)/W417,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S417/R417-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S418/R418-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K417*K418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S419/R419-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X420-W420)/W420,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S420/R420-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S421/R421-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K420*K421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S422/R422-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X423-W423)/W423,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S423/R423-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S424/R424-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K423*K424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S425/R425-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X426-W426)/W426,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S426/R426-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S426/R426-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S427/R427-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K426*K427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S428/R428-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X429-W429)/W429,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S429/R429-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S430/R430-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K429*K430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S431/R431-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X432-W432)/W432,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S432/R432-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S433/R433-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K432*K433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S434/R434-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X435-W435)/W435,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S435/R435-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y435/$W435)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S436/R436-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K435*K436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S437/R437-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X438-W438)/W438,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S438/R438-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S439/R439-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K438*K439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S440/R440-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X441-W441)/W441,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S441/R441-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S442/R442-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K441*K442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S443/R443-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S443/R443-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},{"$f":"+SUMIFS(L$69:L$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Sewerage",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Recycled Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K448:K453)","v":0},{"$f":"SUM(L448:L453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,{"$f":"+R13-R65","v":0},{"$f":"+S13-S65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K455-K454","v":0},{"$f":"+L455-L454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K454=K465","v":true},{"$f":"+L454=L465","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(U$69:U$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K461:K464)","v":0},{"$f":"SUM(L461:L464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR((K461+K463)/K465,\"\")","v":""},{"$f":"IFERROR((L461+L463)/L465,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR((K462+K464)/K465,\"\")","v":""},{"$f":"IFERROR((L462+L464)/L465,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[]
[]
["ESC ASSESSMENT"]
[]
[null,null,null,null,null,null,null,null,"8 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I473)","v":0},0,0,0,0,0,0,{"$f":"SUM(R474:R477)","v":0},{"$f":"SUM(S474:S477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$461","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$462","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$463","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$464","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R473-R448","v":0},{"$f":"S473-S448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R480:R483)","v":0},{"$f":"SUM(S480:S483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R479-R449","v":0},{"$f":"S479-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R486:R489)","v":0},{"$f":"SUM(S486:S489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R485-R450","v":0},{"$f":"S485-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R492:R495)","v":0},{"$f":"SUM(S492:S495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R491-R451","v":0},{"$f":"S491-S451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"SUM(R498:R501)","v":0},{"$f":"SUM(S498:S501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R497-R452","v":0},{"$f":"S497-S452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R504:R507)","v":0},{"$f":"SUM(S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R503-R453","v":0},{"$f":"S503-S453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K473:K503)","v":0},0,0,0,0,0,0,{"$f":"SUM(R474:R477,R480:R483,R486:R489,R492:R495,R498:R501,R504:R507)","v":0},{"$f":"SUM(S474:S477,S480:S483,S486:S489,S492:S495,S498:S501,S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R509-R455","v":0},{"$f":"S509-S455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I512)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R473/R$509,\"\")","v":""},{"$f":"IFERROR(S473/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R474/R$473,\"\")","v":""},{"$f":"IFERROR(S474/S$473,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(R475/R$473,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R513+R515,\"\")","v":""},{"$f":"IFERROR(S513+S515,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R514+R516,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R479/R$509,\"\")","v":""},{"$f":"IFERROR(S479/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R480/R$479,\"\")","v":""},{"$f":"IFERROR(S480/S$479,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R481/R$479,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R522+R524,\"\")","v":""},{"$f":"IFERROR(S522+S524,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R523+R525,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R485/R$509,\"\")","v":""},{"$f":"IFERROR(S485/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R486/R$485,\"\")","v":""},{"$f":"IFERROR(S486/S$485,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R487/R$485,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R531+R533,\"\")","v":""},{"$f":"IFERROR(S531+S533,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R532+R534,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R491/R$509,\"\")","v":""},{"$f":"IFERROR(S491/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R492/R$491,\"\")","v":""},{"$f":"IFERROR(S492/S$491,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R493/R$491,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R540+R542,\"\")","v":""},{"$f":"IFERROR(S540+S542,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R541+R543,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I497","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R497/R$509,\"\")","v":""},{"$f":"IFERROR(S497/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R498/R$497,\"\")","v":""},{"$f":"IFERROR(S498/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R499/R$497,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R549+R551,\"\")","v":""},{"$f":"IFERROR(S549+S551,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R550+R552,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I503","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R503/R$509,\"\")","v":""},{"$f":"IFERROR(S503/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R504/R$503,\"\")","v":""},{"$f":"IFERROR(S504/S$503,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R505/R$503,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I506","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I507","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R558+R560,\"\")","v":""},{"$f":"IFERROR(S558+S560,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R559+R561,\"\")","v":""},"","","","","","","","","","","","","","",""]

{"sheet":"NotPres_FO","index":11,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[[208,3,208,7],[223,3,223,7],[238,3,238,7],[178,3,178,7],[133,3,133,7],[3,28,3,32],[2,1,2,5],[148,3,148,7],[163,3,163,7],[193,3,193,7],[73,3,73,7],[88,3,88,7],[118,3,118,7],[103,3,103,7],[28,3,28,7],[43,3,43,7],[58,3,58,7]]}
[80,"Non Prescribed Services"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Non Prescribed Services summary"]
[]
[null,null,null,null,"Revenue",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E12,K$31:K$1989)","v":0},0,0,0,0,0,0,8.5965084384384358,9.8875378417968758,10.566355967741934,11.954764274344569,10.592798120794825,14.263523246151113,13.660963650576111,13.816541088151112,13.503563703151112,15.046084158151114,13.634570960651113,13.983012988151113,13.428293893151114,13.435442993151113,13.439374998151113,13.439374998151113]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E14,K$31:K$1989)","v":0},0,0,0,0,0,0,11.066094949949948,9.2883861230468749,9.9237083064516121,9.6577796676029983,9.1816582690850286,8.5353263207711425,8.2886050900417985,8.3473678198081984,8.5421307048227533,8.5142303456010637,8.7145075408269861,8.7145075408269861,8.7145075408269861,8.7145075408269861,8.7145075408269861,8.7145075408269861]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E16,K$31:K$1989)","v":0},0,0,0,0,0,0,2.3250350350350351,2.1096435546875001,0.94983870967741935,{"$f":"+SUMIF($D$31:$G$1989,$E16,U$31:U$1989)","v":1.5050061718164793},2.1091870917744915,2.8083309473197779,3.4628177495378925,2.7255396903881701,1.9119880360443622,2.9343775415896487,3.028820318853974,2.118425933456562,1.8430000878003698,2.4742686136783734,1.7542661367837338,2.0622067606284658]
[null,null,null,null,"Government contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,{"$f":"+K16-K17-K18","v":0},{"$f":"+L16-L17-L18","v":0},0,0,0,0,0,2.3250350350350351,2.1096435546875001,0.94983870967741935,1.5050061718164793,2.1091870917744915,2.8083309473197779,{"$f":"+X16-X17-X18","v":3.4628177495378925},{"$f":"+Y16-Y17-Y18","v":2.7255396903881701},{"$f":"+Z16-Z17-Z18","v":1.9119880360443622},{"$f":"+AA16-AA17-AA18","v":2.9343775415896487},{"$f":"+AB16-AB17-AB18","v":3.028820318853974},{"$f":"+AC16-AC17-AC18","v":2.118425933456562},1.8430000878003698,2.4742686136783734,1.7542661367837338,2.0622067606284658]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E21,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($D$31:$G$1989,$E21,U$31:U$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,0,0,0,0,0,0,0,0.26376095595595594,0.12754980468749999,0.17876258064516126,8.5981001872659168E-2,0.28504840420517558,0.11375811287148002,9.168457040127001E-2,0.12607828773001004,5.7292284322350007E-2,0,0.14605131830289003,9.2263909771110014E-2,6.3920976311500011E-2,0.10207934689029001,2.9000472544890001E-2,0.14887210611042001]
[]
[]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"SORF"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,6.2324101601601587,7.3757444287109379,6.7971097580645159,8.467055257490637,6.3066980991682087,7.4585135143511128,8.3450195317761118,7.5606435143511126,7.5606435143511126,7.5606435143511126,7.6811313818511122,7.5606435143511126,7.5606435143511126,7.5606435143511126,7.5606435143511126,7.5606435143511126]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,7.6721444144144133,6.0753515087890628,6.2568496774193552,6.0300584597378286,5.752119228558227,5.0808145415740968,4.9008083807755654,4.7966844345948774,4.9331230559862149,4.9385628719511327,5.0720832152531807,5.0720832152531807,5.0720832152531807,5.0720832152531807,5.0720832152531807,5.0720832152531807]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,1.9533833833833834,2.1096435546875001,0.93096774193548382,1.3887353403558051,2.0094410089648798,2.2038693946395562,2.7927292051756005,1.9262641866913124,1.3755983641404805,2.5187259704251383,2.0939770425138633,1.5278800277264326,1.5043114602587802,1.628657661737523,1.4244267005545286,1.506182402957486]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K35-K36-K37","v":0},0,0,0,0,0,0,1.9533833833833834,2.1096435546875001,0.93096774193548382,1.3887353403558051,2.0094410089648798,2.2038693946395562,{"$f":"+X35-X36-X37","v":2.7927292051756005},{"$f":"+Y35-Y36-Y37","v":1.9262641866913124},{"$f":"+Z35-Z36-Z37","v":1.3755983641404805},{"$f":"+AA35-AA36-AA37","v":2.5187259704251383},{"$f":"+AB35-AB36-AB37","v":2.0939770425138633},{"$f":"+AC35-AC36-AC37","v":1.5278800277264326},{"$f":"+AD35-AD36-AD37","v":1.5043114602587802},{"$f":"+AE35-AE36-AE37","v":1.628657661737523},{"$f":"+AF35-AF36-AF37","v":1.4244267005545286},{"$f":"+AG35-AG36-AG37","v":1.506182402957486}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,3.7457177177177177E-2,7.5046118164062495E-2,0.11014040322580644,6.0189391385767788E-2,0.20731515711645102,8.4473346254220011E-2,6.064717883763001E-2,9.9963363115000026E-3,2.5223658165090004E-2,0,0.10037102777625002,4.4749497315600004E-2,9.9963363115000026E-3,2.4330430206390006E-2,1.2523451653020002E-2,0.10495071938043002]
[]
[]
[null,null,null,"Agribusiness"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,2.3640982782782776,2.5117934130859374,3.7692462096774193,3.4877090168539326,4.2861000216266172,6.8050097318000002,5.3159441188000001,6.2558975738000004,5.9429201888000005,7.4854406438000005,5.9534395788000003,6.4223694738000008,5.8676503788000014,5.8747994788000009,5.8787314838000002,5.8787314838000002]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,3.3939505355355348,3.2130346142578126,3.6668586290322578,3.6277212078651688,3.4295390405268016,3.4545117791970452,3.387796709266234,3.5506833852133202,3.6090076488365375,3.5756674736499314,3.6424243255738045,3.6424243255738045,3.6424243255738045,3.6424243255738045,3.6424243255738045,3.6424243255738045]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0.37165165165165165,0,1.8870967741935484E-2,0.11627083146067416,9.9746082809611822E-2,0.60446155268022173,0.67008854436229204,0.79927550369685763,0.53638967190388176,0.41565157116451018,0.93484327634011077,0.59054590573012933,0.33868862754158963,0.84561095194085023,0.32983943622920514,0.55602435767097957]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K50-K51-K52","v":0},0,0,{"$f":"+N50-N51-N52","v":0},{"$f":"+O50-O51-O52","v":0},{"$f":"+P50-P51-P52","v":0},{"$f":"+Q50-Q51-Q52","v":0},{"$f":"+R50-R51-R52","v":0.37165165165165165},0,1.8870967741935484E-2,0.11627083146067416,9.9746082809611822E-2,0.60446155268022173,0.67008854436229204,0.79927550369685763,0.53638967190388176,0.41565157116451018,{"$f":"+AB50-AB51-AB52","v":0.93484327634011077},0.59054590573012933,0.33868862754158963,0.84561095194085023,0.32983943622920514,0.55602435767097957]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,0.22630377877877875,5.2503686523437502E-2,6.8622177419354835E-2,2.5791610486891388E-2,7.7733247088724575E-2,2.9284766617260007E-2,3.1037391563640004E-2,0.11608195141851002,3.2068626157260006E-2,0,4.5680290526640015E-2,4.7514412455510004E-2,5.392464000000001E-2,7.7748916683900007E-2,1.647702089187E-2,4.3921386729990006E-2]
[]
[]
[null,null,null,"[Not prescribed service 3]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K65-K66-K67","v":0},0,0,{"$f":"+N65-N66-N67","v":0},{"$f":"+O65-O66-O67","v":0},{"$f":"+P65-P66-P67","v":0},{"$f":"+Q65-Q66-Q67","v":0},{"$f":"+R65-R66-R67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB65-AB66-AB67","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 4]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K80-K81-K82","v":0},0,0,{"$f":"+N80-N81-N82","v":0},{"$f":"+O80-O81-O82","v":0},{"$f":"+P80-P81-P82","v":0},{"$f":"+Q80-Q81-Q82","v":0},{"$f":"+R80-R81-R82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB80-AB81-AB82","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 5]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K95-K96-K97","v":0},0,0,{"$f":"+N95-N96-N97","v":0},{"$f":"+O95-O96-O97","v":0},{"$f":"+P95-P96-P97","v":0},{"$f":"+Q95-Q96-Q97","v":0},{"$f":"+R95-R96-R97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB95-AB96-AB97","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 6]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K110-K111-K112","v":0},0,0,{"$f":"+N110-N111-N112","v":0},{"$f":"+O110-O111-O112","v":0},{"$f":"+P110-P111-P112","v":0},{"$f":"+Q110-Q111-Q112","v":0},{"$f":"+R110-R111-R112","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB110-AB111-AB112","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 7]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K125-K126-K127","v":0},0,0,{"$f":"+N125-N126-N127","v":0},{"$f":"+O125-O126-O127","v":0},{"$f":"+P125-P126-P127","v":0},{"$f":"+Q125-Q126-Q127","v":0},{"$f":"+R125-R126-R127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB125-AB126-AB127","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 8]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K140-K141-K142","v":0},0,0,{"$f":"+N140-N141-N142","v":0},{"$f":"+O140-O141-O142","v":0},{"$f":"+P140-P141-P142","v":0},{"$f":"+Q140-Q141-Q142","v":0},{"$f":"+R140-R141-R142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB140-AB141-AB142","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 9]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K155-K156-K157","v":0},0,0,{"$f":"+N155-N156-N157","v":0},{"$f":"+O155-O156-O157","v":0},{"$f":"+P155-P156-P157","v":0},{"$f":"+Q155-Q156-Q157","v":0},{"$f":"+R155-R156-R157","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB155-AB156-AB157","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 10]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K170-K171-K172","v":0},0,0,{"$f":"+N170-N171-N172","v":0},{"$f":"+O170-O171-O172","v":0},{"$f":"+P170-P171-P172","v":0},{"$f":"+Q170-Q171-Q172","v":0},{"$f":"+R170-R171-R172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB170-AB171-AB172","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 11]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K185-K186-K187","v":0},0,0,{"$f":"+N185-N186-N187","v":0},{"$f":"+O185-O186-O187","v":0},{"$f":"+P185-P186-P187","v":0},{"$f":"+Q185-Q186-Q187","v":0},{"$f":"+R185-R186-R187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB185-AB186-AB187","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 12]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K200-K201-K202","v":0},0,0,{"$f":"+N200-N201-N202","v":0},{"$f":"+O200-O201-O202","v":0},{"$f":"+P200-P201-P202","v":0},{"$f":"+Q200-Q201-Q202","v":0},{"$f":"+R200-R201-R202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB200-AB201-AB202","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 13]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K215-K216-K217","v":0},0,0,{"$f":"+N215-N216-N217","v":0},{"$f":"+O215-O216-O217","v":0},{"$f":"+P215-P216-P217","v":0},{"$f":"+Q215-Q216-Q217","v":0},{"$f":"+R215-R216-R217","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB215-AB216-AB217","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 14]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K230-K231-K232","v":0},0,0,{"$f":"+N230-N231-N232","v":0},{"$f":"+O230-O231-O232","v":0},{"$f":"+P230-P231-P232","v":0},{"$f":"+Q230-Q231-Q232","v":0},{"$f":"+R230-R231-R232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB230-AB231-AB232","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 15]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K245-K246-K247","v":0},0,0,{"$f":"+N245-N246-N247","v":0},{"$f":"+O245-O246-O247","v":0},{"$f":"+P245-P246-P247","v":0},{"$f":"+Q245-Q246-Q247","v":0},{"$f":"+R245-R246-R247","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AB245-AB246-AB247","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]

{"sheet":"Finance&Tax_FO","index":12,"n_rows":146,"n_cols":33,"rows_kept":146,"cut":false,"hidden":false,"merged":[[2,1,2,5],[54,3,54,7],[79,3,79,7],[80,3,80,7],[81,3,81,7],[45,3,45,7],[46,3,46,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[51,3,51,7],[52,3,52,7],[53,3,53,7],[59,3,59,7],[60,3,60,7],[61,3,61,7],[62,3,62,7],[63,3,63,7],[64,3,64,7],[72,3,72,7],[73,3,73,7],[74,3,74,7],[75,3,75,7],[3,28,3,32],[105,3,105,7],[106,3,106,7],[101,3,101,7],[102,3,102,7],[91,3,91,7],[92,3,92,7],[93,3,93,7],[94,3,94,7],[103,3,103,7],[104,3,104,7],[65,3,65,7],[66,3,66,7],[95,3,95,7],[96,3,96,7],[97,3,97,7],[98,3,98,7],[99,3,99,7],[100,3,100,7],[83,3,83,7],[85,3,85,7],[86,3,86,7],[87,3,87,7],[109,3,109,7],[110,3,110,7],[111,3,111,7],[112,3,112,7],[113,3,113,7],[114,3,114,7],[76,3,76,7],[56,3,56,7],[57,3,57,7],[58,3,58,7],[88,3,88,7],[89,3,89,7],[90,3,90,7],[82,3,82,7],[77,3,77,7],[78,3,78,7],[107,3,107,7],[108,3,108,7],[67,3,67,7],[68,3,68,7],[69,3,69,7],[70,3,70,7],[71,3,71,7],[84,3,84,7],[128,3,128,7],[129,3,129,7],[130,3,130,7],[125,3,125,7],[126,3,126,7],[115,3,115,7],[116,3,116,7],[117,3,117,7],[118,3,118,7],[119,3,119,7],[120,3,120,7],[121,3,121,7],[122,3,122,7],[123,3,123,7],[124,3,124,7],[127,3,127,7],[143,3,143,7],[144,3,144,7],[145,3,145,7],[131,3,131,7],[132,3,132,7],[133,3,133,7],[134,3,134,7],[135,3,135,7],[136,3,136,7],[139,3,139,7],[140,3,140,7],[141,3,141,7],[142,3,142,7],[137,3,137,7],[138,3,138,7]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Finance and tax summary"]
[]
[null,null,null,null,"Opening cash balance",null,null,null,null,null,{"$f":"+K26","v":0},0,0,0,0,0,0,7.9690000000000003,5.9020000000000001,7.532,9.2919999999999998,8.8659999999999997,11.855,{"$f":"+X26","v":3.9212668908125652},3.7000683108103494,3.8045260667525183,3.6310958615044493,3.9724781454021989,4.1339751724578022,3.4061769198046532,4.3527653799476429,4.2770246784713288,3.1262752055862446]
[null,null,null,null,"Interest earned",null,null,null,null,null,{"$f":"+K27","v":0},0,0,0,0,0,0,0.456125,{"$f":"+S27","v":0.26514299999999996},0.150032,0.15926300000000002,9.1985719999999924E-2,0.11307079544742972,0.11048386282751398,0.11920121173729945,0.11623031305164848,0.11559981124873209,0.1121879562462272,0.11746803035384787,0.11744950000000001,0.11744950000000001,0.12000275000000002,0.12000275000000002]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,{"$f":"+K29","v":0},0,0,0,0,0,0,202.5,240.5,250.5,277.5,280,280,{"$f":"+X29","v":283.5},290,305,315.5,316.5,313.5,321.5,338.5,338.5,335.5]
[null,null,null,null,"Interest incurred",null,null,null,null,null,{"$f":"+K30","v":0},0,0,0,0,0,0,13.638815000000001,14.564306,15.261673,15.123666999999999,14.282259610000001,14.86809095890411,15.424841666666667,16.061255555555555,16.796737499999999,17.344520833333331,17.6453375,18.070355555555558,19.313597222222221,20.03316666666667,20.531912500000001,20.888900000000003]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,{"$f":"+K37","v":0},0,0,0,0,0,0,29.363873999999999,32.207065,33.794325000000001,36.396239000000001,38.086834729999985,36.425767134519589,{"$f":"+X37","v":36.985853629170144},{"$f":"+Y37","v":37.27311073907233},{"$f":"+Z37","v":37.894869000000007},{"$f":"+AA37","v":37.894869000000007},{"$f":"+AB37","v":37.894869000000007},{"$f":"+AC37","v":0},0,0,0,0]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,{"$f":"+K39","v":0},0,0,0,0,0,0,45.295065999999998,29.672514,24.044601999999998,25.767856999999999,26.140276,26.020378000000001,{"$f":"+X39","v":26.214997433576318},{"$f":"+Y39","v":26.022197658758117},{"$f":"+Z39","v":25.755750554150385},{"$f":"+AA39","v":25.039544249339063},{"$f":"+AB39","v":25.370972378601863},{"$f":"+AC39","v":0},0,0,0,0]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42+X45","v":0.84354256642368242},{"$f":"Y42+Y45","v":2.1894053412418826},3.5079804458496171,4.8160247506609366,6.0588386213981362,5.7615419209446692,7.1495173682677997,8.4494919256729357,9.4950807848871559,10.603462760483492]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,{"$f":"K35","v":0},null,null,{"$f":"+N35","v":0},null,null,null,null,{"$f":"+S35","v":205.13917000000001},null,null,null,null,{"$f":"+X35","v":123.97361867232138}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,"$m, 01/01/18"]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,7.9690000000000003,5.9020000000000001,7.532,9.2919999999999998,8.8659999999999997,11.855,3.9212668908125652,3.7000683108103494,3.8045260667525183,3.6310958615044493,3.9724781454021989,4.1339751724578022,3.4061769198046532,4.3527653799476429,4.2770246784713288,3.1262752055862446]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,0.456125,0.26514299999999996,0.150032,0.15926300000000002,9.1985719999999924E-2,0.11307079544742972,0.11048386282751398,0.11920121173729945,0.11623031305164848,0.11559981124873209,0.1121879562462272,0.11746803035384787,0.11744950000000001,0.11744950000000001,0.12000275000000002,0.12000275000000002]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,202.5,240.5,250.5,277.5,280,280,283.5,290,305,315.5,316.5,313.5,321.5,338.5,338.5,335.5]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,13.638815000000001,14.564306,15.261673,15.123666999999999,14.282259610000001,14.86809095890411,15.424841666666667,16.061255555555555,16.796737499999999,17.344520833333331,17.6453375,18.070355555555558,19.313597222222221,20.03316666666667,20.531912500000001,20.888900000000003]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[]
[null,null,null,"Tax losses brought forward (enter a positive value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,205.13917000000001,null,null,null,null,123.97361867232138]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,29.363873999999999,32.207065,33.794325000000001,36.396239000000001,38.086834729999985,36.425767134519589,36.985853629170144,37.27311073907233,37.894869000000007,37.894869000000007,37.894869000000007]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,45.295065999999998,29.672514,24.044601999999998,25.767856999999999,26.140276,26.020378000000001,26.214997433576318,26.022197658758117,25.755750554150385,25.039544249339063,25.370972378601863]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets",0.34628177495378926,0.61883574399260621,0.81003454759704241,1.1034723017560073,1.4063543336414048]
[]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C41","v":"Project/program Name"},null,null,null,null,{"$f":"+'Capex_FO input'!M41","v":"Asset life (Tax)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X46:X1052)","v":0.4972607914698931},1.5705695972492766,2.6979458982525748,3.7125524489049293,4.6524842877567316,5.7615419209446692,7.1495173682677997,8.4494919256729357,9.4950807848871559,10.603462760483492]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Drouin Sewer - New WWTP"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN42","v":1.6419922134935303E-2},{"$f":"+'Capex_FO input'!CO42","v":0.13920967568495837},{"$f":"+'Capex_FO input'!CP42","v":0.38303268202198859},{"$f":"+'Capex_FO input'!CQ42","v":0.53805569103690476},{"$f":"+'Capex_FO input'!CR42","v":0.55562552512987851},{"$f":"+'Capex_FO input'!CS42","v":0.55562552512987851},{"$f":"+'Capex_FO input'!CT42","v":0.55562552512987851},{"$f":"+'Capex_FO input'!CU42","v":0.55562552512987851},{"$f":"+'Capex_FO input'!CV42","v":0.55562552512987851},{"$f":"+'Capex_FO input'!CW42","v":0.55562552512987851}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Sale Sewer outfall SPS and land acquisition"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN43","v":4.2660455175600728E-2},{"$f":"+'Capex_FO input'!CO43","v":0.12623717975762475},{"$f":"+'Capex_FO input'!CP43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CQ43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CR43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CS43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CT43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CU43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CV43","v":0.16715344916404803},{"$f":"+'Capex_FO input'!CW43","v":0.16715344916404803}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Warragul Water - Western Ring Main to Sth Basin to bypass Warragul CBD and potentially form part of the new Distribution main to Drouin PKID 149 "},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN44","v":0},{"$f":"+'Capex_FO input'!CO44","v":3.1172604031885387E-3},{"$f":"+'Capex_FO input'!CP44","v":9.4234781988389513E-3},{"$f":"+'Capex_FO input'!CQ44","v":4.989590316259794E-2},{"$f":"+'Capex_FO input'!CR44","v":0.125320358059332},{"$f":"+'Capex_FO input'!CS44","v":0.16346134538476895},{"$f":"+'Capex_FO input'!CT44","v":0.16346134538476895},{"$f":"+'Capex_FO input'!CU44","v":0.16346134538476895},{"$f":"+'Capex_FO input'!CV44","v":0.16346134538476895},{"$f":"+'Capex_FO input'!CW44","v":0.16346134538476895}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Coongulla Water - Heyfield Interconnector "},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN45","v":8.706215341959335E-4},{"$f":"+'Capex_FO input'!CO45","v":4.8585034715804059E-3},{"$f":"+'Capex_FO input'!CP45","v":5.4443428736356256E-2},{"$f":"+'Capex_FO input'!CQ45","v":0.10137713694258479},{"$f":"+'Capex_FO input'!CR45","v":0.101843180287226},{"$f":"+'Capex_FO input'!CS45","v":0.101843180287226},{"$f":"+'Capex_FO input'!CT45","v":0.101843180287226},{"$f":"+'Capex_FO input'!CU45","v":0.101843180287226},{"$f":"+'Capex_FO input'!CV45","v":0.101843180287226},{"$f":"+'Capex_FO input'!CW45","v":0.101843180287226}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"SWOP - Stage 4 and 5 (Near Loy Yang and from South Gippsland Hwy)"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN46","v":0},{"$f":"+'Capex_FO input'!CO46","v":0},{"$f":"+'Capex_FO input'!CP46","v":0},{"$f":"+'Capex_FO input'!CQ46","v":9.3208668928242806E-4},{"$f":"+'Capex_FO input'!CR46","v":4.4772784119681414E-2},{"$f":"+'Capex_FO input'!CS46","v":8.768139486079797E-2},{"$f":"+'Capex_FO input'!CT46","v":8.768139486079797E-2},{"$f":"+'Capex_FO input'!CU46","v":8.768139486079797E-2},{"$f":"+'Capex_FO input'!CV46","v":8.8725716975101246E-2},{"$f":"+'Capex_FO input'!CW46","v":0.11113686954804967}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"Warragul Sewer - North East Branch Augmentation to Sutton St"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN47","v":0},{"$f":"+'Capex_FO input'!CO47","v":2.6719374884473191E-3},{"$f":"+'Capex_FO input'!CP47","v":8.2594931642883535E-3},{"$f":"+'Capex_FO input'!CQ47","v":1.3384156805281421E-2},{"$f":"+'Capex_FO input'!CR47","v":4.8966566168638107E-2},{"$f":"+'Capex_FO input'!CS47","v":8.2339930078395435E-2},{"$f":"+'Capex_FO input'!CT47","v":8.2339930078395435E-2},{"$f":"+'Capex_FO input'!CU47","v":8.2339930078395435E-2},{"$f":"+'Capex_FO input'!CV47","v":8.2339930078395435E-2},{"$f":"+'Capex_FO input'!CW47","v":8.2339930078395435E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Mirboo North Water - Rising Main Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN48","v":1.3059323012938999E-3},{"$f":"+'Capex_FO input'!CO48","v":2.6659301998613678E-2},{"$f":"+'Capex_FO input'!CP48","v":5.116230473641982E-2},{"$f":"+'Capex_FO input'!CQ48","v":5.1617870078200088E-2},{"$f":"+'Capex_FO input'!CR48","v":5.1617870078200088E-2},{"$f":"+'Capex_FO input'!CS48","v":5.1617870078200088E-2},{"$f":"+'Capex_FO input'!CT48","v":5.1617870078200088E-2},{"$f":"+'Capex_FO input'!CU48","v":5.1617870078200088E-2},{"$f":"+'Capex_FO input'!CV48","v":5.1617870078200088E-2},{"$f":"+'Capex_FO input'!CW48","v":5.1617870078200088E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Moe WTP - Basin Liners and covers "},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN49","v":2.3071470656192233E-2},{"$f":"+'Capex_FO input'!CO49","v":4.7033587141866902E-2},{"$f":"+'Capex_FO input'!CP49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CQ49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CR49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CS49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CT49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CU49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CV49","v":4.7924232971349338E-2},{"$f":"+'Capex_FO input'!CW49","v":4.7924232971349338E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Churchill Sanders Treated Water Basin Cover and Liner Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN50","v":0},{"$f":"+'Capex_FO input'!CO50","v":0},{"$f":"+'Capex_FO input'!CP50","v":0},{"$f":"+'Capex_FO input'!CQ50","v":9.3208668928242806E-4},{"$f":"+'Capex_FO input'!CR50","v":2.0743962104656146E-2},{"$f":"+'Capex_FO input'!CS50","v":3.9623750830747435E-2},{"$f":"+'Capex_FO input'!CT50","v":3.9623750830747435E-2},{"$f":"+'Capex_FO input'!CU50","v":3.9623750830747435E-2},{"$f":"+'Capex_FO input'!CV50","v":3.9623750830747435E-2},{"$f":"+'Capex_FO input'!CW50","v":3.9623750830747435E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Sale Sewer - Convert Sale SPS2 to underground SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN51","v":0},{"$f":"+'Capex_FO input'!CO51","v":4.4532291474121989E-4},{"$f":"+'Capex_FO input'!CP51","v":2.7129071966035113E-3},{"$f":"+'Capex_FO input'!CQ51","v":1.9914598936884641E-2},{"$f":"+'Capex_FO input'!CR51","v":3.5294029310044696E-2},{"$f":"+'Capex_FO input'!CS51","v":3.5294029310044696E-2},{"$f":"+'Capex_FO input'!CT51","v":3.5294029310044696E-2},{"$f":"+'Capex_FO input'!CU51","v":3.5294029310044696E-2},{"$f":"+'Capex_FO input'!CV51","v":3.5294029310044696E-2},{"$f":"+'Capex_FO input'!CW51","v":3.5294029310044696E-2}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Sewer Reticulation System Renewals Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN53","v":1.0447458410351199E-2},{"$f":"+'Capex_FO input'!CO53","v":3.1582666774491674E-2},{"$f":"+'Capex_FO input'!CP53","v":5.4115115614567916E-2},{"$f":"+'Capex_FO input'!CQ53","v":7.8076941461526439E-2},{"$f":"+'Capex_FO input'!CR53","v":0.102589889302965},{"$f":"+'Capex_FO input'!CS53","v":0.12961754644645276},{"$f":"+'Capex_FO input'!CT53","v":0.15921775120593684},{"$f":"+'Capex_FO input'!CU53","v":0.18949876067488905},{"$f":"+'Capex_FO input'!CV53","v":0.21734326701871731},{"$f":"+'Capex_FO input'!CW53","v":0.24269523066554374}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"Water Reticulation system Renewals Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN54","v":1.0447458410351199E-2},{"$f":"+'Capex_FO input'!CO54","v":3.1582666774491674E-2},{"$f":"+'Capex_FO input'!CP54","v":5.3203984931007378E-2},{"$f":"+'Capex_FO input'!CQ54","v":7.5322593405122942E-2},{"$f":"+'Capex_FO input'!CR54","v":9.7949929874143166E-2},{"$f":"+'Capex_FO input'!CS54","v":0.12402406233449501},{"$f":"+'Capex_FO input'!CT54","v":0.15362426709397908},{"$f":"+'Capex_FO input'!CU54","v":0.18900949022032759},{"$f":"+'Capex_FO input'!CV54","v":0.23031278713597836},{"$f":"+'Capex_FO input'!CW54","v":0.2725660598806891}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"GWF Membrane Replacement & Major Works"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN55","v":7.2575533463493519E-3},{"$f":"+'Capex_FO input'!CO55","v":2.1939583766014091E-2},{"$f":"+'Capex_FO input'!CP55","v":4.1514954303133796E-2},{"$f":"+'Capex_FO input'!CQ55","v":6.5320752938394525E-2},{"$f":"+'Capex_FO input'!CR55","v":8.889862610025083E-2},{"$f":"+'Capex_FO input'!CS55","v":0.11206859889792874},{"$f":"+'Capex_FO input'!CT55","v":0.13379346165294106},{"$f":"+'Capex_FO input'!CU55","v":0.15277493955389762},{"$f":"+'Capex_FO input'!CV55","v":0.17433258593590883},{"$f":"+'Capex_FO input'!CW55","v":0.20074088140135099}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"WTP Enhancement Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN56","v":9.5594244454713477E-3},{"$f":"+'Capex_FO input'!CO56","v":2.8898140098659885E-2},{"$f":"+'Capex_FO input'!CP56","v":4.8681646211871751E-2},{"$f":"+'Capex_FO input'!CQ56","v":6.892017296568749E-2},{"$f":"+'Capex_FO input'!CR56","v":8.9624185834841011E-2},{"$f":"+'Capex_FO input'!CS56","v":0.11228708374127408},{"$f":"+'Capex_FO input'!CT56","v":0.13695392104084411},{"$f":"+'Capex_FO input'!CU56","v":0.1621880955983043},{"$f":"+'Capex_FO input'!CV56","v":0.18800265617058604},{"$f":"+'Capex_FO input'!CW56","v":0.21441095163603027}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Sewer Distrubution and  Trunk main renewals program"},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN57","v":1.7586554990757855E-4},{"$f":"+'Capex_FO input'!CO57","v":1.2567341400688537E-3},{"$f":"+'Capex_FO input'!CP57","v":1.3049557511427405E-2},{"$f":"+'Capex_FO input'!CQ57","v":3.5075618041252525E-2},{"$f":"+'Capex_FO input'!CR57","v":5.7577345622542693E-2},{"$f":"+'Capex_FO input'!CS57","v":8.0565680597481606E-2},{"$f":"+'Capex_FO input'!CT57","v":0.10408274727684409},{"$f":"+'Capex_FO input'!CU57","v":0.13128760733602649},{"$f":"+'Capex_FO input'!CV57","v":0.16226508002276455},{"$f":"+'Capex_FO input'!CW57","v":0.19395503458129765}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"WWTP and Disposal Improvement Works"},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN58","v":6.0943507393715329E-3},{"$f":"+'Capex_FO input'!CO58","v":1.8111496244801288E-2},{"$f":"+'Capex_FO input'!CP58","v":3.0885993751234742E-2},{"$f":"+'Capex_FO input'!CQ58","v":4.4746988395013829E-2},{"$f":"+'Capex_FO input'!CR58","v":5.8926785915599834E-2},{"$f":"+'Capex_FO input'!CS58","v":7.4388665414990396E-2},{"$f":"+'Capex_FO input'!CT58","v":9.1162114778698053E-2},{"$f":"+'Capex_FO input'!CU58","v":0.10832135347777096},{"$f":"+'Capex_FO input'!CV58","v":0.12587525466692254},{"$f":"+'Capex_FO input'!CW58","v":0.14383289558342463}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"SPS - Sewer PS M&E "},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN59","v":5.6242151109057292E-3},{"$f":"+'Capex_FO input'!CO59","v":1.7002002280268019E-2},{"$f":"+'Capex_FO input'!CP59","v":2.8641478554525639E-2},{"$f":"+'Capex_FO input'!CQ59","v":4.0548662783091188E-2},{"$f":"+'Capex_FO input'!CR59","v":5.2729712248913735E-2},{"$f":"+'Capex_FO input'!CS59","v":6.5190925852450204E-2},{"$f":"+'Capex_FO input'!CT59","v":7.7938747368868022E-2},{"$f":"+'Capex_FO input'!CU59","v":9.0979768780163436E-2},{"$f":"+'Capex_FO input'!CV59","v":0.10432073368391864},{"$f":"+'Capex_FO input'!CW59","v":0.11796854078046022}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"ROS -Renewal Program through Traralgon"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN60","v":3.4824861367837337E-4},{"$f":"+'Capex_FO input'!CO60","v":8.7123096926987054E-3},{"$f":"+'Capex_FO input'!CP60","v":1.7584585000587565E-2},{"$f":"+'Capex_FO input'!CQ60","v":3.7082781628783028E-2},{"$f":"+'Capex_FO input'!CR60","v":5.6201277755999542E-2},{"$f":"+'Capex_FO input'!CS60","v":7.0822148484864234E-2},{"$f":"+'Capex_FO input'!CT60","v":8.4966256872160958E-2},{"$f":"+'Capex_FO input'!CU60","v":8.4966256872160958E-2},{"$f":"+'Capex_FO input'!CV60","v":8.4966256872160958E-2},{"$f":"+'Capex_FO input'!CW60","v":8.4966256872160958E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Shared Asset Projects - Sewer"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN61","v":1.1541894854754408E-2},{"$f":"+'Capex_FO input'!CO61","v":2.6949838780420225E-2},{"$f":"+'Capex_FO input'!CP61","v":3.1605097965558236E-2},{"$f":"+'Capex_FO input'!CQ61","v":3.7224795660113615E-2},{"$f":"+'Capex_FO input'!CR61","v":4.5988955907026098E-2},{"$f":"+'Capex_FO input'!CS61","v":6.3559499970465547E-2},{"$f":"+'Capex_FO input'!CT61","v":9.1496152737895839E-2},{"$f":"+'Capex_FO input'!CU61","v":0.1196998121112179},{"$f":"+'Capex_FO input'!CV61","v":0.15281921701714576},{"$f":"+'Capex_FO input'!CW61","v":0.18195963666836681}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Shared Assets - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN62","v":2.8844085701988679E-3},{"$f":"+'Capex_FO input'!CO62","v":8.4798459139117099E-3},{"$f":"+'Capex_FO input'!CP62","v":1.3982092379549161E-2},{"$f":"+'Capex_FO input'!CQ62","v":1.8205579288125176E-2},{"$f":"+'Capex_FO input'!CR62","v":2.3179553788014288E-2},{"$f":"+'Capex_FO input'!CS62","v":3.2144793046166027E-2},{"$f":"+'Capex_FO input'!CT62","v":4.8335573426219601E-2},{"$f":"+'Capex_FO input'!CU62","v":6.5493295330618179E-2},{"$f":"+'Capex_FO input'!CV62","v":7.8421227265216872E-2},{"$f":"+'Capex_FO input'!CW62","v":8.757612043193945E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Corporate Renewals"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN63","v":0.10712609681076705},{"$f":"+'Capex_FO input'!CO63","v":0.31109341500407084},{"$f":"+'Capex_FO input'!CP63","v":0.5048065426733328},{"$f":"+'Capex_FO input'!CQ63","v":0.69401095640037547},{"$f":"+'Capex_FO input'!CR63","v":0.87800329339587935},{"$f":"+'Capex_FO input'!CS63","v":1.1028870456153492},{"$f":"+'Capex_FO input'!CT63","v":1.4253387477502288},{"$f":"+'Capex_FO input'!CU63","v":1.7452281901263629},{"$f":"+'Capex_FO input'!CV63","v":1.9800075981871696},{"$f":"+'Capex_FO input'!CW63","v":2.2746459135183472}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"Corporate Renewals"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN64","v":5.1767156423290196E-2},{"$f":"+'Capex_FO input'!CO64","v":0.15184294263770792},{"$f":"+'Capex_FO input'!CP64","v":0.23973108932270515},{"$f":"+'Capex_FO input'!CQ64","v":0.31113204578867687},{"$f":"+'Capex_FO input'!CR64","v":0.38031258244604443},{"$f":"+'Capex_FO input'!CS64","v":0.46619084857849197},{"$f":"+'Capex_FO input'!CT64","v":0.57554146719652022},{"$f":"+'Capex_FO input'!CU64","v":0.6936421940033527},{"$f":"+'Capex_FO input'!CV64","v":0.77089979650710394},{"$f":"+'Capex_FO input'!CW64","v":0.79088812177486867}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"Waste Renewals - Pipelines/Networks"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN65","v":2.8770559219038812E-2},{"$f":"+'Capex_FO input'!CO65","v":8.13854885849815E-2},{"$f":"+'Capex_FO input'!CP65","v":0.12308984239103901},{"$f":"+'Capex_FO input'!CQ65","v":0.16315865559572504},{"$f":"+'Capex_FO input'!CR65","v":0.21352220846021183},{"$f":"+'Capex_FO input'!CS65","v":0.2655043894051316},{"$f":"+'Capex_FO input'!CT65","v":0.35685814888492873},{"$f":"+'Capex_FO input'!CU65","v":0.49914178480771815},{"$f":"+'Capex_FO input'!CV65","v":0.59782140554902108},{"$f":"+'Capex_FO input'!CW65","v":0.64669695585591025}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"Water Renewals - Pipelines/Networks"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN66","v":2.4505445266520331E-2},{"$f":"+'Capex_FO input'!CO66","v":8.2630161003722363E-2},{"$f":"+'Capex_FO input'!CP66","v":0.13818678872163895},{"$f":"+'Capex_FO input'!CQ66","v":0.1874781592853135},{"$f":"+'Capex_FO input'!CR66","v":0.24148039366808063},{"$f":"+'Capex_FO input'!CS66","v":0.31046736442611944},{"$f":"+'Capex_FO input'!CT66","v":0.41419246106667656},{"$f":"+'Capex_FO input'!CU66","v":0.52332063149760411},{"$f":"+'Capex_FO input'!CV66","v":0.60149303017091704},{"$f":"+'Capex_FO input'!CW66","v":0.65143052801327506}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Waste Renewals - Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN67","v":2.6338303838955638E-2},{"$f":"+'Capex_FO input'!CO67","v":6.745892370358017E-2},{"$f":"+'Capex_FO input'!CP67","v":9.3126791344951859E-2},{"$f":"+'Capex_FO input'!CQ67","v":0.11876009818448799},{"$f":"+'Capex_FO input'!CR67","v":0.14171989403689284},{"$f":"+'Capex_FO input'!CS67","v":0.16809979802500929},{"$f":"+'Capex_FO input'!CT67","v":0.21546096940940829},{"$f":"+'Capex_FO input'!CU67","v":0.26225871033862219},{"$f":"+'Capex_FO input'!CV67","v":0.37161415123932534},{"$f":"+'Capex_FO input'!CW67","v":0.4782557033822985}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"Waste Growth - Pipelines/Networks"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN68","v":6.3555371996303171E-3},{"$f":"+'Capex_FO input'!CO68","v":2.54027774693854E-2},{"$f":"+'Capex_FO input'!CP68","v":3.8094480539510159E-2},{"$f":"+'Capex_FO input'!CQ68","v":4.1142404013463703E-2},{"$f":"+'Capex_FO input'!CR68","v":5.0025898548209095E-2},{"$f":"+'Capex_FO input'!CS68","v":0.12292405247980435},{"$f":"+'Capex_FO input'!CT68","v":0.21648064758987887},{"$f":"+'Capex_FO input'!CU68","v":0.25241745509533309},{"$f":"+'Capex_FO input'!CV68","v":0.26361471151354571},{"$f":"+'Capex_FO input'!CW68","v":0.27254842769968002}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Waste Growth - Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN69","v":0},{"$f":"+'Capex_FO input'!CO69","v":0},{"$f":"+'Capex_FO input'!CP69","v":4.5556534178026785E-3},{"$f":"+'Capex_FO input'!CQ69","v":2.3092607174841774E-2},{"$f":"+'Capex_FO input'!CR69","v":4.3748580296029654E-2},{"$f":"+'Capex_FO input'!CS69","v":5.822689908476552E-2},{"$f":"+'Capex_FO input'!CT69","v":6.7327803694602742E-2},{"$f":"+'Capex_FO input'!CU69","v":7.3423023135608084E-2},{"$f":"+'Capex_FO input'!CV69","v":8.3442594545076992E-2},{"$f":"+'Capex_FO input'!CW69","v":0.17413152695117395}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Water Renewals - Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN70","v":2.2105080753234745E-2},{"$f":"+'Capex_FO input'!CO70","v":6.5763790579944525E-2},{"$f":"+'Capex_FO input'!CP70","v":0.12348930779077284},{"$f":"+'Capex_FO input'!CQ70","v":0.17867576438948765},{"$f":"+'Capex_FO input'!CR70","v":0.2062243787649157},{"$f":"+'Capex_FO input'!CS70","v":0.22529334678814117},{"$f":"+'Capex_FO input'!CT70","v":0.25818103251913332},{"$f":"+'Capex_FO input'!CU70","v":0.28992554927057573},{"$f":"+'Capex_FO input'!CV70","v":0.31122257450324237},{"$f":"+'Capex_FO input'!CW70","v":0.33915296945028361}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Water Growth - Pipelines/Networks"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN71","v":1.1056893484288354E-2},{"$f":"+'Capex_FO input'!CO71","v":2.6379980491797593E-2},{"$f":"+'Capex_FO input'!CP71","v":3.2377322313783499E-2},{"$f":"+'Capex_FO input'!CQ71","v":4.4268215525726989E-2},{"$f":"+'Capex_FO input'!CR71","v":5.8861850215487489E-2},{"$f":"+'Capex_FO input'!CS71","v":6.9606938700056409E-2},{"$f":"+'Capex_FO input'!CT71","v":8.6851033758079219E-2},{"$f":"+'Capex_FO input'!CU71","v":0.11942987938640134},{"$f":"+'Capex_FO input'!CV71","v":0.1637646664878292},{"$f":"+'Capex_FO input'!CW71","v":0.18645350431097088}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"Water Growth - Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN72","v":2.1765538354898335E-3},{"$f":"+'Capex_FO input'!CO72","v":4.353107670979667E-3},{"$f":"+'Capex_FO input'!CP72","v":4.353107670979667E-3},{"$f":"+'Capex_FO input'!CQ72","v":4.8191510156208811E-3},{"$f":"+'Capex_FO input'!CR72","v":6.8108338532795725E-3},{"$f":"+'Capex_FO input'!CS72","v":5.9157717965480444E-2},{"$f":"+'Capex_FO input'!CT72","v":0.13532539990584974},{"$f":"+'Capex_FO input'!CU72","v":0.16230518559740245},{"$f":"+'Capex_FO input'!CV72","v":0.16393853396776928},{"$f":"+'Capex_FO input'!CW72","v":0.16393853396776928}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Waste Improvements / Compliance - Pipelines/Networks"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN73","v":4.4053449630314227E-4},{"$f":"+'Capex_FO input'!CO73","v":4.8889752252772641E-3},{"$f":"+'Capex_FO input'!CP73","v":1.2541404192190384E-2},{"$f":"+'Capex_FO input'!CQ73","v":1.6465552933217251E-2},{"$f":"+'Capex_FO input'!CR73","v":1.9319695584468971E-2},{"$f":"+'Capex_FO input'!CS73","v":3.7306413092335143E-2},{"$f":"+'Capex_FO input'!CT73","v":6.3894995766650947E-2},{"$f":"+'Capex_FO input'!CU73","v":7.5071377577567558E-2},{"$f":"+'Capex_FO input'!CV73","v":7.5071377577567558E-2},{"$f":"+'Capex_FO input'!CW73","v":7.5071377577567558E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Water Renewals - Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN74","v":1.9153673752310531E-3},{"$f":"+'Capex_FO input'!CO74","v":8.7292868126155262E-3},{"$f":"+'Capex_FO input'!CP74","v":1.453896955832948E-2},{"$f":"+'Capex_FO input'!CQ74","v":1.5450100241890015E-2},{"$f":"+'Capex_FO input'!CR74","v":1.962653835402536E-2},{"$f":"+'Capex_FO input'!CS74","v":4.8501516077633325E-2},{"$f":"+'Capex_FO input'!CT74","v":0.11311570501380813},{"$f":"+'Capex_FO input'!CU74","v":0.16344395019959876},{"$f":"+'Capex_FO input'!CV74","v":0.17385654606068718},{"$f":"+'Capex_FO input'!CW74","v":0.17417704851756685}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Water Growth - Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN75","v":1.7412430683918668E-4},{"$f":"+'Capex_FO input'!CO75","v":3.0201861021256927E-3},{"$f":"+'Capex_FO input'!CP75","v":5.6921235905730118E-3},{"$f":"+'Capex_FO input'!CQ75","v":5.6921235905730118E-3},{"$f":"+'Capex_FO input'!CR75","v":5.8828285272001964E-3},{"$f":"+'Capex_FO input'!CS75","v":6.8538980645058215E-3},{"$f":"+'Capex_FO input'!CT75","v":1.162582759765448E-2},{"$f":"+'Capex_FO input'!CU75","v":1.56173925301247E-2},{"$f":"+'Capex_FO input'!CV75","v":4.6947055959223147E-2},{"$f":"+'Capex_FO input'!CW75","v":0.15840233360824085}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Water Improvements / Compliance - Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN76","v":4.1354522874306838E-3},{"$f":"+'Capex_FO input'!CO76","v":2.6440079496303143E-2},{"$f":"+'Capex_FO input'!CP76","v":5.8585999103563532E-2},{"$f":"+'Capex_FO input'!CQ76","v":8.0255367086432744E-2},{"$f":"+'Capex_FO input'!CR76","v":9.221024571710093E-2},{"$f":"+'Capex_FO input'!CS76","v":0.1153280607146113},{"$f":"+'Capex_FO input'!CT76","v":0.14243618087638629},{"$f":"+'Capex_FO input'!CU76","v":0.16179551029276279},{"$f":"+'Capex_FO input'!CV76","v":0.17499092343986369},{"$f":"+'Capex_FO input'!CW76","v":0.17921625071433478}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Waste Improvements / Compliance - Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN77","v":1.0509272539279113E-2},{"$f":"+'Capex_FO input'!CO77","v":3.1947660052137242E-2},{"$f":"+'Capex_FO input'!CP77","v":5.3009459357592978E-2},{"$f":"+'Capex_FO input'!CQ77","v":7.2202958395984174E-2},{"$f":"+'Capex_FO input'!CR77","v":8.8053822371109564E-2},{"$f":"+'Capex_FO input'!CS77","v":0.11417838007727966},{"$f":"+'Capex_FO input'!CT77","v":0.16436868333406676},{"$f":"+'Capex_FO input'!CU77","v":0.2012688879663834},{"$f":"+'Capex_FO input'!CV77","v":0.21349672901826183},{"$f":"+'Capex_FO input'!CW77","v":0.22600581041433346}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"Water Improvements / Compliance - Pipelines/Networks"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN78","v":3.1168250924214413E-3},{"$f":"+'Capex_FO input'!CO78","v":9.5112268373382606E-3},{"$f":"+'Capex_FO input'!CP78","v":1.6232877473692463E-2},{"$f":"+'Capex_FO input'!CQ78","v":3.6585004001134527E-2},{"$f":"+'Capex_FO input'!CR78","v":5.6906674910344388E-2},{"$f":"+'Capex_FO input'!CS78","v":6.5353644950346929E-2},{"$f":"+'Capex_FO input'!CT78","v":8.1264011065704217E-2},{"$f":"+'Capex_FO input'!CU78","v":9.8347749314079441E-2},{"$f":"+'Capex_FO input'!CV78","v":0.10829314629067908},{"$f":"+'Capex_FO input'!CW78","v":0.11585648211198231}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"Water Improvements / Compliance - Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN79","v":0},{"$f":"+'Capex_FO input'!CO79","v":0},{"$f":"+'Capex_FO input'!CP79","v":0},{"$f":"+'Capex_FO input'!CQ79","v":0},{"$f":"+'Capex_FO input'!CR79","v":0},{"$f":"+'Capex_FO input'!CS79","v":9.7545575084804993E-4},{"$f":"+'Capex_FO input'!CT79","v":2.5900301096517416E-2},{"$f":"+'Capex_FO input'!CU79","v":4.9849690691338731E-2},{"$f":"+'Capex_FO input'!CV79","v":4.9849690691338731E-2},{"$f":"+'Capex_FO input'!CW79","v":4.9849690691338731E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Corporate Improvements / Compliance"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN80","v":4.8058308687615521E-2},{"$f":"+'Capex_FO input'!CO80","v":0.12497354225046209},{"$f":"+'Capex_FO input'!CP80","v":0.17815765637675945},{"$f":"+'Capex_FO input'!CQ80","v":0.22765118623845129},{"$f":"+'Capex_FO input'!CR80","v":0.27684634886410209},{"$f":"+'Capex_FO input'!CS80","v":0.32745243826673337},{"$f":"+'Capex_FO input'!CT80","v":0.38121825019186018},{"$f":"+'Capex_FO input'!CU80","v":0.43622067579126494},{"$f":"+'Capex_FO input'!CV80","v":0.4924881571794561},{"$f":"+'Capex_FO input'!CW80","v":0.5500497906395756}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN81","v":0},{"$f":"+'Capex_FO input'!CO81","v":0},{"$f":"+'Capex_FO input'!CP81","v":0},{"$f":"+'Capex_FO input'!CQ81","v":0},{"$f":"+'Capex_FO input'!CR81","v":0},{"$f":"+'Capex_FO input'!CS81","v":0},{"$f":"+'Capex_FO input'!CT81","v":0},{"$f":"+'Capex_FO input'!CU81","v":0},{"$f":"+'Capex_FO input'!CV81","v":0},{"$f":"+'Capex_FO input'!CW81","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN82","v":0},{"$f":"+'Capex_FO input'!CO82","v":0},{"$f":"+'Capex_FO input'!CP82","v":0},{"$f":"+'Capex_FO input'!CQ82","v":0},{"$f":"+'Capex_FO input'!CR82","v":0},{"$f":"+'Capex_FO input'!CS82","v":0},{"$f":"+'Capex_FO input'!CT82","v":0},{"$f":"+'Capex_FO input'!CU82","v":0},{"$f":"+'Capex_FO input'!CV82","v":0},{"$f":"+'Capex_FO input'!CW82","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN83","v":0},{"$f":"+'Capex_FO input'!CO83","v":0},{"$f":"+'Capex_FO input'!CP83","v":0},{"$f":"+'Capex_FO input'!CQ83","v":0},{"$f":"+'Capex_FO input'!CR83","v":0},{"$f":"+'Capex_FO input'!CS83","v":0},{"$f":"+'Capex_FO input'!CT83","v":0},{"$f":"+'Capex_FO input'!CU83","v":0},{"$f":"+'Capex_FO input'!CV83","v":0},{"$f":"+'Capex_FO input'!CW83","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN84","v":0},{"$f":"+'Capex_FO input'!CO84","v":0},{"$f":"+'Capex_FO input'!CP84","v":0},{"$f":"+'Capex_FO input'!CQ84","v":0},{"$f":"+'Capex_FO input'!CR84","v":0},{"$f":"+'Capex_FO input'!CS84","v":0},{"$f":"+'Capex_FO input'!CT84","v":0},{"$f":"+'Capex_FO input'!CU84","v":0},{"$f":"+'Capex_FO input'!CV84","v":0},{"$f":"+'Capex_FO input'!CW84","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN85","v":0},{"$f":"+'Capex_FO input'!CO85","v":0},{"$f":"+'Capex_FO input'!CP85","v":0},{"$f":"+'Capex_FO input'!CQ85","v":0},{"$f":"+'Capex_FO input'!CR85","v":0},{"$f":"+'Capex_FO input'!CS85","v":0},{"$f":"+'Capex_FO input'!CT85","v":0},{"$f":"+'Capex_FO input'!CU85","v":0},{"$f":"+'Capex_FO input'!CV85","v":0},{"$f":"+'Capex_FO input'!CW85","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN86","v":0},{"$f":"+'Capex_FO input'!CO86","v":0},{"$f":"+'Capex_FO input'!CP86","v":0},{"$f":"+'Capex_FO input'!CQ86","v":0},{"$f":"+'Capex_FO input'!CR86","v":0},{"$f":"+'Capex_FO input'!CS86","v":0},{"$f":"+'Capex_FO input'!CT86","v":0},{"$f":"+'Capex_FO input'!CU86","v":0},{"$f":"+'Capex_FO input'!CV86","v":0},{"$f":"+'Capex_FO input'!CW86","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN87","v":0},{"$f":"+'Capex_FO input'!CO87","v":0},{"$f":"+'Capex_FO input'!CP87","v":0},{"$f":"+'Capex_FO input'!CQ87","v":0},{"$f":"+'Capex_FO input'!CR87","v":0},{"$f":"+'Capex_FO input'!CS87","v":0},{"$f":"+'Capex_FO input'!CT87","v":0},{"$f":"+'Capex_FO input'!CU87","v":0},{"$f":"+'Capex_FO input'!CV87","v":0},{"$f":"+'Capex_FO input'!CW87","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN88","v":0},{"$f":"+'Capex_FO input'!CO88","v":0},{"$f":"+'Capex_FO input'!CP88","v":0},{"$f":"+'Capex_FO input'!CQ88","v":0},{"$f":"+'Capex_FO input'!CR88","v":0},{"$f":"+'Capex_FO input'!CS88","v":0},{"$f":"+'Capex_FO input'!CT88","v":0},{"$f":"+'Capex_FO input'!CU88","v":0},{"$f":"+'Capex_FO input'!CV88","v":0},{"$f":"+'Capex_FO input'!CW88","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN89","v":0},{"$f":"+'Capex_FO input'!CO89","v":0},{"$f":"+'Capex_FO input'!CP89","v":0},{"$f":"+'Capex_FO input'!CQ89","v":0},{"$f":"+'Capex_FO input'!CR89","v":0},{"$f":"+'Capex_FO input'!CS89","v":0},{"$f":"+'Capex_FO input'!CT89","v":0},{"$f":"+'Capex_FO input'!CU89","v":0},{"$f":"+'Capex_FO input'!CV89","v":0},{"$f":"+'Capex_FO input'!CW89","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN90","v":0},{"$f":"+'Capex_FO input'!CO90","v":0},{"$f":"+'Capex_FO input'!CP90","v":0},{"$f":"+'Capex_FO input'!CQ90","v":0},{"$f":"+'Capex_FO input'!CR90","v":0},{"$f":"+'Capex_FO input'!CS90","v":0},{"$f":"+'Capex_FO input'!CT90","v":0},{"$f":"+'Capex_FO input'!CU90","v":0},{"$f":"+'Capex_FO input'!CV90","v":0},{"$f":"+'Capex_FO input'!CW90","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN91","v":0},{"$f":"+'Capex_FO input'!CO91","v":0},{"$f":"+'Capex_FO input'!CP91","v":0},{"$f":"+'Capex_FO input'!CQ91","v":0},{"$f":"+'Capex_FO input'!CR91","v":0},{"$f":"+'Capex_FO input'!CS91","v":0},{"$f":"+'Capex_FO input'!CT91","v":0},{"$f":"+'Capex_FO input'!CU91","v":0},{"$f":"+'Capex_FO input'!CV91","v":0},{"$f":"+'Capex_FO input'!CW91","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN92","v":0},{"$f":"+'Capex_FO input'!CO92","v":0},{"$f":"+'Capex_FO input'!CP92","v":0},{"$f":"+'Capex_FO input'!CQ92","v":0},{"$f":"+'Capex_FO input'!CR92","v":0},{"$f":"+'Capex_FO input'!CS92","v":0},{"$f":"+'Capex_FO input'!CT92","v":0},{"$f":"+'Capex_FO input'!CU92","v":0},{"$f":"+'Capex_FO input'!CV92","v":0},{"$f":"+'Capex_FO input'!CW92","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN93","v":0},{"$f":"+'Capex_FO input'!CO93","v":0},{"$f":"+'Capex_FO input'!CP93","v":0},{"$f":"+'Capex_FO input'!CQ93","v":0},{"$f":"+'Capex_FO input'!CR93","v":0},{"$f":"+'Capex_FO input'!CS93","v":0},{"$f":"+'Capex_FO input'!CT93","v":0},{"$f":"+'Capex_FO input'!CU93","v":0},{"$f":"+'Capex_FO input'!CV93","v":0},{"$f":"+'Capex_FO input'!CW93","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN94","v":0},{"$f":"+'Capex_FO input'!CO94","v":0},{"$f":"+'Capex_FO input'!CP94","v":0},{"$f":"+'Capex_FO input'!CQ94","v":0},{"$f":"+'Capex_FO input'!CR94","v":0},{"$f":"+'Capex_FO input'!CS94","v":0},{"$f":"+'Capex_FO input'!CT94","v":0},{"$f":"+'Capex_FO input'!CU94","v":0},{"$f":"+'Capex_FO input'!CV94","v":0},{"$f":"+'Capex_FO input'!CW94","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN95","v":0},{"$f":"+'Capex_FO input'!CO95","v":0},{"$f":"+'Capex_FO input'!CP95","v":0},{"$f":"+'Capex_FO input'!CQ95","v":0},{"$f":"+'Capex_FO input'!CR95","v":0},{"$f":"+'Capex_FO input'!CS95","v":0},{"$f":"+'Capex_FO input'!CT95","v":0},{"$f":"+'Capex_FO input'!CU95","v":0},{"$f":"+'Capex_FO input'!CV95","v":0},{"$f":"+'Capex_FO input'!CW95","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN96","v":0},{"$f":"+'Capex_FO input'!CO96","v":0},{"$f":"+'Capex_FO input'!CP96","v":0},{"$f":"+'Capex_FO input'!CQ96","v":0},{"$f":"+'Capex_FO input'!CR96","v":0},{"$f":"+'Capex_FO input'!CS96","v":0},{"$f":"+'Capex_FO input'!CT96","v":0},{"$f":"+'Capex_FO input'!CU96","v":0},{"$f":"+'Capex_FO input'!CV96","v":0},{"$f":"+'Capex_FO input'!CW96","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN97","v":0},{"$f":"+'Capex_FO input'!CO97","v":0},{"$f":"+'Capex_FO input'!CP97","v":0},{"$f":"+'Capex_FO input'!CQ97","v":0},{"$f":"+'Capex_FO input'!CR97","v":0},{"$f":"+'Capex_FO input'!CS97","v":0},{"$f":"+'Capex_FO input'!CT97","v":0},{"$f":"+'Capex_FO input'!CU97","v":0},{"$f":"+'Capex_FO input'!CV97","v":0},{"$f":"+'Capex_FO input'!CW97","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN98","v":0},{"$f":"+'Capex_FO input'!CO98","v":0},{"$f":"+'Capex_FO input'!CP98","v":0},{"$f":"+'Capex_FO input'!CQ98","v":0},{"$f":"+'Capex_FO input'!CR98","v":0},{"$f":"+'Capex_FO input'!CS98","v":0},{"$f":"+'Capex_FO input'!CT98","v":0},{"$f":"+'Capex_FO input'!CU98","v":0},{"$f":"+'Capex_FO input'!CV98","v":0},{"$f":"+'Capex_FO input'!CW98","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN99","v":0},{"$f":"+'Capex_FO input'!CO99","v":0},{"$f":"+'Capex_FO input'!CP99","v":0},{"$f":"+'Capex_FO input'!CQ99","v":0},{"$f":"+'Capex_FO input'!CR99","v":0},{"$f":"+'Capex_FO input'!CS99","v":0},{"$f":"+'Capex_FO input'!CT99","v":0},{"$f":"+'Capex_FO input'!CU99","v":0},{"$f":"+'Capex_FO input'!CV99","v":0},{"$f":"+'Capex_FO input'!CW99","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN100","v":0},{"$f":"+'Capex_FO input'!CO100","v":0},{"$f":"+'Capex_FO input'!CP100","v":0},{"$f":"+'Capex_FO input'!CQ100","v":0},{"$f":"+'Capex_FO input'!CR100","v":0},{"$f":"+'Capex_FO input'!CS100","v":0},{"$f":"+'Capex_FO input'!CT100","v":0},{"$f":"+'Capex_FO input'!CU100","v":0},{"$f":"+'Capex_FO input'!CV100","v":0},{"$f":"+'Capex_FO input'!CW100","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN101","v":0},{"$f":"+'Capex_FO input'!CO101","v":0},{"$f":"+'Capex_FO input'!CP101","v":0},{"$f":"+'Capex_FO input'!CQ101","v":0},{"$f":"+'Capex_FO input'!CR101","v":0},{"$f":"+'Capex_FO input'!CS101","v":0},{"$f":"+'Capex_FO input'!CT101","v":0},{"$f":"+'Capex_FO input'!CU101","v":0},{"$f":"+'Capex_FO input'!CV101","v":0},{"$f":"+'Capex_FO input'!CW101","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN102","v":0},{"$f":"+'Capex_FO input'!CO102","v":0},{"$f":"+'Capex_FO input'!CP102","v":0},{"$f":"+'Capex_FO input'!CQ102","v":0},{"$f":"+'Capex_FO input'!CR102","v":0},{"$f":"+'Capex_FO input'!CS102","v":0},{"$f":"+'Capex_FO input'!CT102","v":0},{"$f":"+'Capex_FO input'!CU102","v":0},{"$f":"+'Capex_FO input'!CV102","v":0},{"$f":"+'Capex_FO input'!CW102","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN103","v":0},{"$f":"+'Capex_FO input'!CO103","v":0},{"$f":"+'Capex_FO input'!CP103","v":0},{"$f":"+'Capex_FO input'!CQ103","v":0},{"$f":"+'Capex_FO input'!CR103","v":0},{"$f":"+'Capex_FO input'!CS103","v":0},{"$f":"+'Capex_FO input'!CT103","v":0},{"$f":"+'Capex_FO input'!CU103","v":0},{"$f":"+'Capex_FO input'!CV103","v":0},{"$f":"+'Capex_FO input'!CW103","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN104","v":0},{"$f":"+'Capex_FO input'!CO104","v":0},{"$f":"+'Capex_FO input'!CP104","v":0},{"$f":"+'Capex_FO input'!CQ104","v":0},{"$f":"+'Capex_FO input'!CR104","v":0},{"$f":"+'Capex_FO input'!CS104","v":0},{"$f":"+'Capex_FO input'!CT104","v":0},{"$f":"+'Capex_FO input'!CU104","v":0},{"$f":"+'Capex_FO input'!CV104","v":0},{"$f":"+'Capex_FO input'!CW104","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN105","v":0},{"$f":"+'Capex_FO input'!CO105","v":0},{"$f":"+'Capex_FO input'!CP105","v":0},{"$f":"+'Capex_FO input'!CQ105","v":0},{"$f":"+'Capex_FO input'!CR105","v":0},{"$f":"+'Capex_FO input'!CS105","v":0},{"$f":"+'Capex_FO input'!CT105","v":0},{"$f":"+'Capex_FO input'!CU105","v":0},{"$f":"+'Capex_FO input'!CV105","v":0},{"$f":"+'Capex_FO input'!CW105","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN106","v":0},{"$f":"+'Capex_FO input'!CO106","v":0},{"$f":"+'Capex_FO input'!CP106","v":0},{"$f":"+'Capex_FO input'!CQ106","v":0},{"$f":"+'Capex_FO input'!CR106","v":0},{"$f":"+'Capex_FO input'!CS106","v":0},{"$f":"+'Capex_FO input'!CT106","v":0},{"$f":"+'Capex_FO input'!CU106","v":0},{"$f":"+'Capex_FO input'!CV106","v":0},{"$f":"+'Capex_FO input'!CW106","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN107","v":0},{"$f":"+'Capex_FO input'!CO107","v":0},{"$f":"+'Capex_FO input'!CP107","v":0},{"$f":"+'Capex_FO input'!CQ107","v":0},{"$f":"+'Capex_FO input'!CR107","v":0},{"$f":"+'Capex_FO input'!CS107","v":0},{"$f":"+'Capex_FO input'!CT107","v":0},{"$f":"+'Capex_FO input'!CU107","v":0},{"$f":"+'Capex_FO input'!CV107","v":0},{"$f":"+'Capex_FO input'!CW107","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN108","v":0},{"$f":"+'Capex_FO input'!CO108","v":0},{"$f":"+'Capex_FO input'!CP108","v":0},{"$f":"+'Capex_FO input'!CQ108","v":0},{"$f":"+'Capex_FO input'!CR108","v":0},{"$f":"+'Capex_FO input'!CS108","v":0},{"$f":"+'Capex_FO input'!CT108","v":0},{"$f":"+'Capex_FO input'!CU108","v":0},{"$f":"+'Capex_FO input'!CV108","v":0},{"$f":"+'Capex_FO input'!CW108","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN109","v":0},{"$f":"+'Capex_FO input'!CO109","v":0},{"$f":"+'Capex_FO input'!CP109","v":0},{"$f":"+'Capex_FO input'!CQ109","v":0},{"$f":"+'Capex_FO input'!CR109","v":0},{"$f":"+'Capex_FO input'!CS109","v":0},{"$f":"+'Capex_FO input'!CT109","v":0},{"$f":"+'Capex_FO input'!CU109","v":0},{"$f":"+'Capex_FO input'!CV109","v":0},{"$f":"+'Capex_FO input'!CW109","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN110","v":0},{"$f":"+'Capex_FO input'!CO110","v":0},{"$f":"+'Capex_FO input'!CP110","v":0},{"$f":"+'Capex_FO input'!CQ110","v":0},{"$f":"+'Capex_FO input'!CR110","v":0},{"$f":"+'Capex_FO input'!CS110","v":0},{"$f":"+'Capex_FO input'!CT110","v":0},{"$f":"+'Capex_FO input'!CU110","v":0},{"$f":"+'Capex_FO input'!CV110","v":0},{"$f":"+'Capex_FO input'!CW110","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN111","v":0},{"$f":"+'Capex_FO input'!CO111","v":0},{"$f":"+'Capex_FO input'!CP111","v":0},{"$f":"+'Capex_FO input'!CQ111","v":0},{"$f":"+'Capex_FO input'!CR111","v":0},{"$f":"+'Capex_FO input'!CS111","v":0},{"$f":"+'Capex_FO input'!CT111","v":0},{"$f":"+'Capex_FO input'!CU111","v":0},{"$f":"+'Capex_FO input'!CV111","v":0},{"$f":"+'Capex_FO input'!CW111","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN112","v":0},{"$f":"+'Capex_FO input'!CO112","v":0},{"$f":"+'Capex_FO input'!CP112","v":0},{"$f":"+'Capex_FO input'!CQ112","v":0},{"$f":"+'Capex_FO input'!CR112","v":0},{"$f":"+'Capex_FO input'!CS112","v":0},{"$f":"+'Capex_FO input'!CT112","v":0},{"$f":"+'Capex_FO input'!CU112","v":0},{"$f":"+'Capex_FO input'!CV112","v":0},{"$f":"+'Capex_FO input'!CW112","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN113","v":0},{"$f":"+'Capex_FO input'!CO113","v":0},{"$f":"+'Capex_FO input'!CP113","v":0},{"$f":"+'Capex_FO input'!CQ113","v":0},{"$f":"+'Capex_FO input'!CR113","v":0},{"$f":"+'Capex_FO input'!CS113","v":0},{"$f":"+'Capex_FO input'!CT113","v":0},{"$f":"+'Capex_FO input'!CU113","v":0},{"$f":"+'Capex_FO input'!CV113","v":0},{"$f":"+'Capex_FO input'!CW113","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN114","v":0},{"$f":"+'Capex_FO input'!CO114","v":0},{"$f":"+'Capex_FO input'!CP114","v":0},{"$f":"+'Capex_FO input'!CQ114","v":0},{"$f":"+'Capex_FO input'!CR114","v":0},{"$f":"+'Capex_FO input'!CS114","v":0},{"$f":"+'Capex_FO input'!CT114","v":0},{"$f":"+'Capex_FO input'!CU114","v":0},{"$f":"+'Capex_FO input'!CV114","v":0},{"$f":"+'Capex_FO input'!CW114","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN115","v":0},{"$f":"+'Capex_FO input'!CO115","v":0},{"$f":"+'Capex_FO input'!CP115","v":0},{"$f":"+'Capex_FO input'!CQ115","v":0},{"$f":"+'Capex_FO input'!CR115","v":0},{"$f":"+'Capex_FO input'!CS115","v":0},{"$f":"+'Capex_FO input'!CT115","v":0},{"$f":"+'Capex_FO input'!CU115","v":0},{"$f":"+'Capex_FO input'!CV115","v":0},{"$f":"+'Capex_FO input'!CW115","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN116","v":0},{"$f":"+'Capex_FO input'!CO116","v":0},{"$f":"+'Capex_FO input'!CP116","v":0},{"$f":"+'Capex_FO input'!CQ116","v":0},{"$f":"+'Capex_FO input'!CR116","v":0},{"$f":"+'Capex_FO input'!CS116","v":0},{"$f":"+'Capex_FO input'!CT116","v":0},{"$f":"+'Capex_FO input'!CU116","v":0},{"$f":"+'Capex_FO input'!CV116","v":0},{"$f":"+'Capex_FO input'!CW116","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN117","v":0},{"$f":"+'Capex_FO input'!CO117","v":0},{"$f":"+'Capex_FO input'!CP117","v":0},{"$f":"+'Capex_FO input'!CQ117","v":0},{"$f":"+'Capex_FO input'!CR117","v":0},{"$f":"+'Capex_FO input'!CS117","v":0},{"$f":"+'Capex_FO input'!CT117","v":0},{"$f":"+'Capex_FO input'!CU117","v":0},{"$f":"+'Capex_FO input'!CV117","v":0},{"$f":"+'Capex_FO input'!CW117","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN118","v":0},{"$f":"+'Capex_FO input'!CO118","v":0},{"$f":"+'Capex_FO input'!CP118","v":0},{"$f":"+'Capex_FO input'!CQ118","v":0},{"$f":"+'Capex_FO input'!CR118","v":0},{"$f":"+'Capex_FO input'!CS118","v":0},{"$f":"+'Capex_FO input'!CT118","v":0},{"$f":"+'Capex_FO input'!CU118","v":0},{"$f":"+'Capex_FO input'!CV118","v":0},{"$f":"+'Capex_FO input'!CW118","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN119","v":0},{"$f":"+'Capex_FO input'!CO119","v":0},{"$f":"+'Capex_FO input'!CP119","v":0},{"$f":"+'Capex_FO input'!CQ119","v":0},{"$f":"+'Capex_FO input'!CR119","v":0},{"$f":"+'Capex_FO input'!CS119","v":0},{"$f":"+'Capex_FO input'!CT119","v":0},{"$f":"+'Capex_FO input'!CU119","v":0},{"$f":"+'Capex_FO input'!CV119","v":0},{"$f":"+'Capex_FO input'!CW119","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN120","v":0},{"$f":"+'Capex_FO input'!CO120","v":0},{"$f":"+'Capex_FO input'!CP120","v":0},{"$f":"+'Capex_FO input'!CQ120","v":0},{"$f":"+'Capex_FO input'!CR120","v":0},{"$f":"+'Capex_FO input'!CS120","v":0},{"$f":"+'Capex_FO input'!CT120","v":0},{"$f":"+'Capex_FO input'!CU120","v":0},{"$f":"+'Capex_FO input'!CV120","v":0},{"$f":"+'Capex_FO input'!CW120","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN121","v":0},{"$f":"+'Capex_FO input'!CO121","v":0},{"$f":"+'Capex_FO input'!CP121","v":0},{"$f":"+'Capex_FO input'!CQ121","v":0},{"$f":"+'Capex_FO input'!CR121","v":0},{"$f":"+'Capex_FO input'!CS121","v":0},{"$f":"+'Capex_FO input'!CT121","v":0},{"$f":"+'Capex_FO input'!CU121","v":0},{"$f":"+'Capex_FO input'!CV121","v":0},{"$f":"+'Capex_FO input'!CW121","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN122","v":0},{"$f":"+'Capex_FO input'!CO122","v":0},{"$f":"+'Capex_FO input'!CP122","v":0},{"$f":"+'Capex_FO input'!CQ122","v":0},{"$f":"+'Capex_FO input'!CR122","v":0},{"$f":"+'Capex_FO input'!CS122","v":0},{"$f":"+'Capex_FO input'!CT122","v":0},{"$f":"+'Capex_FO input'!CU122","v":0},{"$f":"+'Capex_FO input'!CV122","v":0},{"$f":"+'Capex_FO input'!CW122","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN123","v":0},{"$f":"+'Capex_FO input'!CO123","v":0},{"$f":"+'Capex_FO input'!CP123","v":0},{"$f":"+'Capex_FO input'!CQ123","v":0},{"$f":"+'Capex_FO input'!CR123","v":0},{"$f":"+'Capex_FO input'!CS123","v":0},{"$f":"+'Capex_FO input'!CT123","v":0},{"$f":"+'Capex_FO input'!CU123","v":0},{"$f":"+'Capex_FO input'!CV123","v":0},{"$f":"+'Capex_FO input'!CW123","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN124","v":0},{"$f":"+'Capex_FO input'!CO124","v":0},{"$f":"+'Capex_FO input'!CP124","v":0},{"$f":"+'Capex_FO input'!CQ124","v":0},{"$f":"+'Capex_FO input'!CR124","v":0},{"$f":"+'Capex_FO input'!CS124","v":0},{"$f":"+'Capex_FO input'!CT124","v":0},{"$f":"+'Capex_FO input'!CU124","v":0},{"$f":"+'Capex_FO input'!CV124","v":0},{"$f":"+'Capex_FO input'!CW124","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN125","v":0},{"$f":"+'Capex_FO input'!CO125","v":0},{"$f":"+'Capex_FO input'!CP125","v":0},{"$f":"+'Capex_FO input'!CQ125","v":0},{"$f":"+'Capex_FO input'!CR125","v":0},{"$f":"+'Capex_FO input'!CS125","v":0},{"$f":"+'Capex_FO input'!CT125","v":0},{"$f":"+'Capex_FO input'!CU125","v":0},{"$f":"+'Capex_FO input'!CV125","v":0},{"$f":"+'Capex_FO input'!CW125","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN126","v":0},{"$f":"+'Capex_FO input'!CO126","v":0},{"$f":"+'Capex_FO input'!CP126","v":0},{"$f":"+'Capex_FO input'!CQ126","v":0},{"$f":"+'Capex_FO input'!CR126","v":0},{"$f":"+'Capex_FO input'!CS126","v":0},{"$f":"+'Capex_FO input'!CT126","v":0},{"$f":"+'Capex_FO input'!CU126","v":0},{"$f":"+'Capex_FO input'!CV126","v":0},{"$f":"+'Capex_FO input'!CW126","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN127","v":0},{"$f":"+'Capex_FO input'!CO127","v":0},{"$f":"+'Capex_FO input'!CP127","v":0},{"$f":"+'Capex_FO input'!CQ127","v":0},{"$f":"+'Capex_FO input'!CR127","v":0},{"$f":"+'Capex_FO input'!CS127","v":0},{"$f":"+'Capex_FO input'!CT127","v":0},{"$f":"+'Capex_FO input'!CU127","v":0},{"$f":"+'Capex_FO input'!CV127","v":0},{"$f":"+'Capex_FO input'!CW127","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN128","v":0},{"$f":"+'Capex_FO input'!CO128","v":0},{"$f":"+'Capex_FO input'!CP128","v":0},{"$f":"+'Capex_FO input'!CQ128","v":0},{"$f":"+'Capex_FO input'!CR128","v":0},{"$f":"+'Capex_FO input'!CS128","v":0},{"$f":"+'Capex_FO input'!CT128","v":0},{"$f":"+'Capex_FO input'!CU128","v":0},{"$f":"+'Capex_FO input'!CV128","v":0},{"$f":"+'Capex_FO input'!CW128","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN129","v":0},{"$f":"+'Capex_FO input'!CO129","v":0},{"$f":"+'Capex_FO input'!CP129","v":0},{"$f":"+'Capex_FO input'!CQ129","v":0},{"$f":"+'Capex_FO input'!CR129","v":0},{"$f":"+'Capex_FO input'!CS129","v":0},{"$f":"+'Capex_FO input'!CT129","v":0},{"$f":"+'Capex_FO input'!CU129","v":0},{"$f":"+'Capex_FO input'!CV129","v":0},{"$f":"+'Capex_FO input'!CW129","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN130","v":0},{"$f":"+'Capex_FO input'!CO130","v":0},{"$f":"+'Capex_FO input'!CP130","v":0},{"$f":"+'Capex_FO input'!CQ130","v":0},{"$f":"+'Capex_FO input'!CR130","v":0},{"$f":"+'Capex_FO input'!CS130","v":0},{"$f":"+'Capex_FO input'!CT130","v":0},{"$f":"+'Capex_FO input'!CU130","v":0},{"$f":"+'Capex_FO input'!CV130","v":0},{"$f":"+'Capex_FO input'!CW130","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN131","v":0},{"$f":"+'Capex_FO input'!CO131","v":0},{"$f":"+'Capex_FO input'!CP131","v":0},{"$f":"+'Capex_FO input'!CQ131","v":0},{"$f":"+'Capex_FO input'!CR131","v":0},{"$f":"+'Capex_FO input'!CS131","v":0},{"$f":"+'Capex_FO input'!CT131","v":0},{"$f":"+'Capex_FO input'!CU131","v":0},{"$f":"+'Capex_FO input'!CV131","v":0},{"$f":"+'Capex_FO input'!CW131","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN132","v":0},{"$f":"+'Capex_FO input'!CO132","v":0},{"$f":"+'Capex_FO input'!CP132","v":0},{"$f":"+'Capex_FO input'!CQ132","v":0},{"$f":"+'Capex_FO input'!CR132","v":0},{"$f":"+'Capex_FO input'!CS132","v":0},{"$f":"+'Capex_FO input'!CT132","v":0},{"$f":"+'Capex_FO input'!CU132","v":0},{"$f":"+'Capex_FO input'!CV132","v":0},{"$f":"+'Capex_FO input'!CW132","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN133","v":0},{"$f":"+'Capex_FO input'!CO133","v":0},{"$f":"+'Capex_FO input'!CP133","v":0},{"$f":"+'Capex_FO input'!CQ133","v":0},{"$f":"+'Capex_FO input'!CR133","v":0},{"$f":"+'Capex_FO input'!CS133","v":0},{"$f":"+'Capex_FO input'!CT133","v":0},{"$f":"+'Capex_FO input'!CU133","v":0},{"$f":"+'Capex_FO input'!CV133","v":0},{"$f":"+'Capex_FO input'!CW133","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN134","v":0},{"$f":"+'Capex_FO input'!CO134","v":0},{"$f":"+'Capex_FO input'!CP134","v":0},{"$f":"+'Capex_FO input'!CQ134","v":0},{"$f":"+'Capex_FO input'!CR134","v":0},{"$f":"+'Capex_FO input'!CS134","v":0},{"$f":"+'Capex_FO input'!CT134","v":0},{"$f":"+'Capex_FO input'!CU134","v":0},{"$f":"+'Capex_FO input'!CV134","v":0},{"$f":"+'Capex_FO input'!CW134","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN135","v":0},{"$f":"+'Capex_FO input'!CO135","v":0},{"$f":"+'Capex_FO input'!CP135","v":0},{"$f":"+'Capex_FO input'!CQ135","v":0},{"$f":"+'Capex_FO input'!CR135","v":0},{"$f":"+'Capex_FO input'!CS135","v":0},{"$f":"+'Capex_FO input'!CT135","v":0},{"$f":"+'Capex_FO input'!CU135","v":0},{"$f":"+'Capex_FO input'!CV135","v":0},{"$f":"+'Capex_FO input'!CW135","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN136","v":0},{"$f":"+'Capex_FO input'!CO136","v":0},{"$f":"+'Capex_FO input'!CP136","v":0},{"$f":"+'Capex_FO input'!CQ136","v":0},{"$f":"+'Capex_FO input'!CR136","v":0},{"$f":"+'Capex_FO input'!CS136","v":0},{"$f":"+'Capex_FO input'!CT136","v":0},{"$f":"+'Capex_FO input'!CU136","v":0},{"$f":"+'Capex_FO input'!CV136","v":0},{"$f":"+'Capex_FO input'!CW136","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN137","v":0},{"$f":"+'Capex_FO input'!CO137","v":0},{"$f":"+'Capex_FO input'!CP137","v":0},{"$f":"+'Capex_FO input'!CQ137","v":0},{"$f":"+'Capex_FO input'!CR137","v":0},{"$f":"+'Capex_FO input'!CS137","v":0},{"$f":"+'Capex_FO input'!CT137","v":0},{"$f":"+'Capex_FO input'!CU137","v":0},{"$f":"+'Capex_FO input'!CV137","v":0},{"$f":"+'Capex_FO input'!CW137","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN138","v":0},{"$f":"+'Capex_FO input'!CO138","v":0},{"$f":"+'Capex_FO input'!CP138","v":0},{"$f":"+'Capex_FO input'!CQ138","v":0},{"$f":"+'Capex_FO input'!CR138","v":0},{"$f":"+'Capex_FO input'!CS138","v":0},{"$f":"+'Capex_FO input'!CT138","v":0},{"$f":"+'Capex_FO input'!CU138","v":0},{"$f":"+'Capex_FO input'!CV138","v":0},{"$f":"+'Capex_FO input'!CW138","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN139","v":0},{"$f":"+'Capex_FO input'!CO139","v":0},{"$f":"+'Capex_FO input'!CP139","v":0},{"$f":"+'Capex_FO input'!CQ139","v":0},{"$f":"+'Capex_FO input'!CR139","v":0},{"$f":"+'Capex_FO input'!CS139","v":0},{"$f":"+'Capex_FO input'!CT139","v":0},{"$f":"+'Capex_FO input'!CU139","v":0},{"$f":"+'Capex_FO input'!CV139","v":0},{"$f":"+'Capex_FO input'!CW139","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN140","v":0},{"$f":"+'Capex_FO input'!CO140","v":0},{"$f":"+'Capex_FO input'!CP140","v":0},{"$f":"+'Capex_FO input'!CQ140","v":0},{"$f":"+'Capex_FO input'!CR140","v":0},{"$f":"+'Capex_FO input'!CS140","v":0},{"$f":"+'Capex_FO input'!CT140","v":0},{"$f":"+'Capex_FO input'!CU140","v":0},{"$f":"+'Capex_FO input'!CV140","v":0},{"$f":"+'Capex_FO input'!CW140","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN141","v":0},{"$f":"+'Capex_FO input'!CO141","v":0},{"$f":"+'Capex_FO input'!CP141","v":0},{"$f":"+'Capex_FO input'!CQ141","v":0},{"$f":"+'Capex_FO input'!CR141","v":0},{"$f":"+'Capex_FO input'!CS141","v":0},{"$f":"+'Capex_FO input'!CT141","v":0},{"$f":"+'Capex_FO input'!CU141","v":0},{"$f":"+'Capex_FO input'!CV141","v":0},{"$f":"+'Capex_FO input'!CW141","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN142","v":0},{"$f":"+'Capex_FO input'!CO142","v":0},{"$f":"+'Capex_FO input'!CP142","v":0},{"$f":"+'Capex_FO input'!CQ142","v":0},{"$f":"+'Capex_FO input'!CR142","v":0},{"$f":"+'Capex_FO input'!CS142","v":0},{"$f":"+'Capex_FO input'!CT142","v":0},{"$f":"+'Capex_FO input'!CU142","v":0},{"$f":"+'Capex_FO input'!CV142","v":0},{"$f":"+'Capex_FO input'!CW142","v":0}]

{"sheet":"Rev&RAV_FO","index":13,"n_rows":122,"n_cols":35,"rows_kept":122,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32]]}
[80,"Revenue requirement detail"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,"Revenue requirement and RAV outputs"]
[]
[]
[null,null,null,"Revenue requirement - Building Blocks"]
[]
[null,null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!X13","v":78.620317147664863},{"$f":"ExpSummary_FO!Y13","v":78.334827963331151},{"$f":"ExpSummary_FO!Z13","v":77.476106634476466},{"$f":"ExpSummary_FO!AA13","v":78.275480451028912},{"$f":"ExpSummary_FO!AB13","v":79.373552868417391},{"$f":"ExpSummary_FO!AC13","v":79.37355286841742},{"$f":"ExpSummary_FO!AD13","v":79.37355286841742},{"$f":"ExpSummary_FO!AE13","v":79.37355286841742},{"$f":"ExpSummary_FO!AF13","v":79.37355286841742},{"$f":"ExpSummary_FO!AG13","v":79.37355286841742}]
[null,null,null,null,null,"Return on assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X47+X64","v":27.118577156769362},{"$f":"+Y47+Y64","v":28.130646608767382},29.286102668770368,30.165179397776015,30.724011954600968,31.429698501868046,32.505343564573693,33.323351585194871,33.764342909434021,34.215423639630011]
[null,null,null,null,null,"Regulatory depreciation of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!X17","v":17.468347514908068},{"$f":"RollForward_FO!Y17","v":18.271902865217506},{"$f":"RollForward_FO!Z17","v":19.113068830295312},{"$f":"RollForward_FO!AA17","v":19.956283968438743},{"$f":"RollForward_FO!AB17","v":20.940962355971301},{"$f":"RollForward_FO!AC17","v":22.194021149359695},{"$f":"RollForward_FO!AD17","v":23.509174192258651},{"$f":"RollForward_FO!AE17","v":24.607413530944722},{"$f":"RollForward_FO!AF17","v":25.46884616973092},{"$f":"RollForward_FO!AG17","v":26.343100782908675}]
[null,null,null,null,null,"Adjustments from last period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PrevPerAdj_FO!X14","v":0},{"$f":"+PrevPerAdj_FO!Y14","v":0},{"$f":"+PrevPerAdj_FO!Z14","v":0},{"$f":"+PrevPerAdj_FO!AA14","v":0},{"$f":"+PrevPerAdj_FO!AB14","v":0},{"$f":"+PrevPerAdj_FO!AC14","v":0},{"$f":"+PrevPerAdj_FO!AD14","v":0},{"$f":"+PrevPerAdj_FO!AE14","v":0},{"$f":"+PrevPerAdj_FO!AF14","v":0},{"$f":"+PrevPerAdj_FO!AG14","v":0}]
[null,null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RevenuePriceCap_FO!X58+RevenueTariffBasket_FO!X61","v":0},{"$f":"+RevenuePriceCap_FO!Y58+RevenueTariffBasket_FO!Y61","v":0},{"$f":"+RevenuePriceCap_FO!Z58+RevenueTariffBasket_FO!Z61","v":0},{"$f":"+RevenuePriceCap_FO!AA58+RevenueTariffBasket_FO!AA61","v":0},{"$f":"+RevenuePriceCap_FO!AB58+RevenueTariffBasket_FO!AB61","v":0},{"$f":"+RevenuePriceCap_FO!AC58+RevenueTariffBasket_FO!AC61","v":0},{"$f":"+RevenuePriceCap_FO!AD58+RevenueTariffBasket_FO!AD61","v":0},{"$f":"+RevenuePriceCap_FO!AE58+RevenueTariffBasket_FO!AE61","v":0},{"$f":"+RevenuePriceCap_FO!AF58+RevenueTariffBasket_FO!AF61","v":0},{"$f":"+RevenuePriceCap_FO!AG58+RevenueTariffBasket_FO!AG61","v":0}]
[null,null,null,null,null,"Tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":116.1085025985455},{"$f":"+Determination_Lookup!P3","v":116.31981058583483},{"$f":"+Determination_Lookup!Q3","v":118.28194608523799},{"$f":"+Determination_Lookup!R3","v":121.39785016479165},{"$f":"+Determination_Lookup!S3","v":122.65531648789015},{"$f":"+Determination_Lookup!T3","v":124.23449224723136},{"$f":"+SUM(X15:X22)","v":123.2072418193423},124.73737743731604,125.87527813354214,128.39694381724368,131.03852717898965,132.99727251964515,135.38807062524975,137.304317984557,138.60674194758235,139.9320772909561]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R24","v":500.57049933149716},{"$f":"+RollForward_FO!S24","v":545.46817265245306},{"$f":"+RollForward_FO!T24","v":577.67514622790407},{"$f":"+RollForward_FO!U24","v":613.23396185006573},{"$f":"+RollForward_FO!V24","v":631.53303199622769},{"$f":"+RollForward_FO!W24","v":652.10107810396198},{"$f":"W43","v":667.961632957343},{"$f":"X43","v":650.32227591778951},{"$f":"Y43","v":632.70155876508124},{"$f":"Z43","v":615.14544385565023},{"$f":"AA43","v":597.7915322860182},{"$f":"AB43","v":580.32859910405625},562.72096647745013,545.14429806964574,527.44996769359921,510.1864941983244]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R25","v":62.515237129129119},{"$f":"+RollForward_FO!S25","v":57.878031234374994},{"$f":"+RollForward_FO!T25","v":54.83181388235294},{"$f":"+RollForward_FO!U25","v":39.784674983146061},{"$f":"+RollForward_FO!V25","v":37.724547874619084},{"$f":"+RollForward_FO!W25","v":37.043625364058656}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R27","v":2.5746411511511509},{"$f":"+RollForward_FO!S27","v":2.4336103466796875},{"$f":"+RollForward_FO!T27","v":3.6545233064516127},{"$f":"+RollForward_FO!U27","v":4.9470029941011244},{"$f":"+RollForward_FO!V27","v":0.64126781589648796},{"$f":"+RollForward_FO!W27","v":3.6211728280961184}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R26","v":0},{"$f":"+RollForward_FO!S26","v":9.9762939453125004},{"$f":"+RollForward_FO!T26","v":1.203548387096774},{"$f":"+RollForward_FO!U26","v":0},{"$f":"+RollForward_FO!V26","v":0},{"$f":"+RollForward_FO!W26","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!R17","v":14.148967702067161},{"$f":"RollForward_FO!S17","v":12.786932473377128},{"$f":"RollForward_FO!T17","v":13.78225221180414},{"$f":"RollForward_FO!U17","v":15.049446730523368},{"$f":"RollForward_FO!V17","v":16.248734013465256},{"$f":"RollForward_FO!W17","v":17.18366493179186},{"$f":"+RollForward_FO!X15","v":17.065129670165767},{"$f":"+RollForward_FO!Y15","v":17.065129670165767},{"$f":"+RollForward_FO!Z15","v":17.065129670165767},{"$f":"+RollForward_FO!AA15","v":17.065129670165767},{"$f":"+RollForward_FO!AB15","v":17.065129670165767},{"$f":"+RollForward_FO!AC15","v":17.065129670165767},{"$f":"+RollForward_FO!AD15","v":17.065129670165767},{"$f":"+RollForward_FO!AE15","v":17.065129670165767},{"$f":"+RollForward_FO!AF15","v":17.065129670165767},{"$f":"+RollForward_FO!AG15","v":17.065129670165767}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":0.89395495495495481},{"$f":"ExpSummary_FO!S28","v":0.47422089355468749},{"$f":"ExpSummary_FO!T28","v":0.63267435483870971},{"$f":"ExpSummary_FO!U28","v":1.4891551123595506},{"$f":"ExpSummary_FO!V28","v":0.26649993752310536},{"$f":"ExpSummary_FO!W28","v":0.37823275078974117},{"$f":"ExpSummary_FO!X28","v":0.57422736938770802},{"$f":"ExpSummary_FO!Y28","v":0.555587482542514},{"$f":"ExpSummary_FO!Z28","v":0.49098523926524956},{"$f":"ExpSummary_FO!AA28","v":0.28878189946626615},{"$f":"ExpSummary_FO!AB28","v":0.39780351179621076},{"$f":"ExpSummary_FO!AC28","v":0.54250295644038837},{"$f":"ExpSummary_FO!AD28","v":0.51153873763863211},{"$f":"ExpSummary_FO!AE28","v":0.62920070588077626},{"$f":"ExpSummary_FO!AF28","v":0.19834382510905726},{"$f":"ExpSummary_FO!AG28","v":0.41796000450323484}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R37:R38)-SUM(R39:R42)","v":545.46817265245306},{"$f":"+SUM(S37:S38)-SUM(S39:S42)","v":577.67514622790407},613.23396185006573,631.53303199622769,652.10107810396198,667.961632957343,650.32227591778951,632.70155876508124,615.14544385565023,597.7915322860182,580.32859910405625,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":562.72096647745013},545.14429806964574,527.44996769359921,510.1864941983244,492.70340452365542]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(R37,R43)","v":523.01933599197514},561.57165944017856,595.45455403898495,622.38349692314671,641.81705505009484,660.03135553065249,659.14195443756626,641.51191734143538,623.92350131036574,606.46848807083416,589.06006569503722,{"$f":"+AVERAGE(AC37,AC43)","v":571.52478279075319},553.93263227354794,536.29713288162247,518.81823094596177,501.44494936098988]
[]
[null,null,null,null,null,"Return on assets (existing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!G3","v":18.036299630614174},{"$f":"+Determination_Lookup!H3","v":24.745174038659698},{"$f":"+Determination_Lookup!I3","v":26.311182079860558},{"$f":"+Determination_Lookup!J3","v":27.779599710604863},{"$f":"+Determination_Lookup!K3","v":28.49819888062973},{"$f":"+Determination_Lookup!L3","v":29.136287731467554},{"$f":"+X45*RRR","v":26.365678177502652},25.660476693657415,24.95694005241463,24.258739522833366,23.56240262780149,22.860991311630126,22.157305290941917,21.451885315264899,20.752729237838473,20.057797974439595]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R47+R41","v":32.185267332681335},37.532106512036826,40.0934342916647,42.829046441128227,44.746932894094982,46.319952663259414,43.430807847668419,42.725606363823182,42.022069722580397,41.323869192999133,40.627532297967257,{"$f":"+AC47+AC41","v":39.92612098179589},39.22243496110768,38.517014985430663,37.81785890800424,37.122927644605362]
[]
[]
[null,null,null,null,"New capital expenditure"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W60","v":0},37.644948963335437,85.863546792162936,130.59458402562402,164.72740972150851,{"$f":"+AB60","v":193.35305661846544},{"$f":"+AC60","v":235.08230289343049},{"$f":"+AD60","v":282.31961078815829},{"$f":"+AE60","v":311.25370270834048},{"$f":"+AF60","v":339.32698087143683}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X22","v":38.099842408817111},{"$f":"+ExpSummary_FO!Y22","v":49.425371023879237},{"$f":"+ExpSummary_FO!Z22","v":46.778976393590625},{"$f":"+ExpSummary_FO!AA22","v":37.126105687318272},{"$f":"+ExpSummary_FO!AB22","v":37.391257771302207},{"$f":"+ExpSummary_FO!AC22","v":48.034625739371528},{"$f":"+ExpSummary_FO!AD22","v":53.681352416820701},{"$f":"+ExpSummary_FO!AE22","v":36.476375780961177},{"$f":"+ExpSummary_FO!AF22","v":36.579120355822347},{"$f":"+ExpSummary_FO!AG22","v":40.547806492606284}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X24","v":5.1675600739371531E-2},{"$f":"+ExpSummary_FO!Y24","v":0},{"$f":"+ExpSummary_FO!Z24","v":0},{"$f":"+ExpSummary_FO!AA24","v":0.1021256931608133},{"$f":"+ExpSummary_FO!AB24","v":4.8897781885397409},{"$f":"+ExpSummary_FO!AC24","v":1.1764879852125694},{"$f":"+ExpSummary_FO!AD24","v":0},{"$f":"+ExpSummary_FO!AE24","v":0},{"$f":"+ExpSummary_FO!AF24","v":0.1021256931608133},{"$f":"+ExpSummary_FO!AG24","v":2.042513863216266}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X23","v":0},{"$f":"+ExpSummary_FO!Y23","v":0},{"$f":"+ExpSummary_FO!Z23","v":0},{"$f":"+ExpSummary_FO!AA23","v":0},{"$f":"+ExpSummary_FO!AB23","v":0},{"$f":"+ExpSummary_FO!AC23","v":0},{"$f":"+ExpSummary_FO!AD23","v":0},{"$f":"+ExpSummary_FO!AE23","v":0},{"$f":"+ExpSummary_FO!AF23","v":0},{"$f":"+ExpSummary_FO!AG23","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!X16","v":0.40321784474229905},{"$f":"+RollForward_FO!Y16","v":1.2067731950517371},{"$f":"+RollForward_FO!Z16","v":2.0479391601295438},{"$f":"+RollForward_FO!AA16","v":2.8911542982729777},{"$f":"+RollForward_FO!AB16","v":3.8758326858055354},{"$f":"+RollForward_FO!AC16","v":5.1288914791939284},{"$f":"+RollForward_FO!AD16","v":6.4440445220928835},{"$f":"+RollForward_FO!AE16","v":7.542283860778956},{"$f":"+RollForward_FO!AF16","v":8.403716499565153},{"$f":"+RollForward_FO!AG16","v":9.2779711127429074}]
[null,null,null,null,null,"less disposals (all disposals included in existing assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(X54:X55)-SUM(X56:X59)","v":37.644948963335437},85.863546792162936,130.59458402562402,164.72740972150851,193.35305661846544,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":235.08230289343049},282.31961078815829,311.25370270834048,339.32698087143683,368.55430238808395]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(X54,X60)","v":18.822474481667719},61.754247877749187,108.22906540889348,147.66099687356626,179.04023316998698,{"$f":"+AVERAGE(AC54,AC60)","v":214.21767975594798},258.70095684079439,296.78665674824936,325.29034178988866,353.94064162976042]
[]
[null,null,null,null,null,"Return on assets (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62*RRR","v":0.75289897926670879},2.4701699151099676,4.3291626163557391,5.9064398749426505,7.1616093267994794,8.5687071902379195,10.348038273631776,11.871466269929975,13.011613671595546,14.157625665190418]
[]
[null,null,null,null,"Return on and of new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X64+X58","v":1.1561168240090078},3.6769431101617047,6.3771017764852829,8.7975941732156286,11.037442012605014,{"$f":"+AC64+AC58","v":13.697598669431848},16.79208279572466,19.41375013070893,21.415330171160697,23.435596777933327]
[]
[]
[null,null,null,null,"Rolled forward RAV"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R37","v":500.57049933149716},{"$f":"+R78","v":545.46817265245306},577.67514622790407,613.23396185006573,631.53303199622769,652.10107810396198,{"$f":"+W78","v":667.961632957343},{"$f":"+X78","v":687.96722488112505},{"$f":"+Y78","v":718.56510555724435},{"$f":"+Z78","v":745.74002788127439},{"$f":"+AA78","v":762.51894200752679},{"$f":"+AB78","v":773.68165572252178},797.80326937088068,827.46390885780409,838.70367040193969,849.51347506976128]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R55+R38","v":62.515237129129119},57.878031234374994,54.83181388235294,39.784674983146061,37.724547874619084,37.043625364058656,{"$f":"+X55+X38","v":38.099842408817111},49.425371023879237,46.778976393590625,37.126105687318272,37.391257771302207,{"$f":"+AC55+AC38","v":48.034625739371528},53.681352416820701,36.476375780961177,36.579120355822347,40.547806492606284]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R56+R39","v":2.5746411511511509},2.4336103466796875,3.6545233064516127,4.9470029941011244,0.64126781589648796,3.6211728280961184,5.1675600739371531E-2,0,0,0.1021256931608133,4.8897781885397409,{"$f":"+AC56+AC39","v":1.1764879852125694},0,0,0.1021256931608133,2.042513863216266]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R57+R40","v":0},9.9762939453125004,1.203548387096774,0,0,0,0,0,0,0,0,{"$f":"+AC57+AC40","v":0},0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R58+R41","v":14.148967702067161},12.786932473377128,13.78225221180414,15.049446730523368,16.248734013465256,17.18366493179186,17.468347514908068,18.271902865217506,19.113068830295312,19.956283968438743,20.940962355971301,{"$f":"+AC58+AC41","v":22.194021149359695},23.509174192258651,24.607413530944722,25.46884616973092,26.343100782908675]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R59+R42","v":0.89395495495495481},0.47422089355468749,0.63267435483870971,1.4891551123595506,0.26649993752310536,0.37823275078974117,0.57422736938770802,0.555587482542514,0.49098523926524956,0.28878189946626615,0.39780351179621076,{"$f":"+AC59+AC42","v":0.54250295644038837},0.51153873763863211,0.62920070588077626,0.19834382510905726,0.41796000450323484]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R71:R72)-SUM(R73:R76)","v":545.46817265245306},577.67514622790407,613.23396185006573,631.53303199622769,652.10107810396198,667.961632957343,{"$f":"+SUM(X71:X72)-SUM(X73:X76)","v":687.96722488112505},{"$f":"+SUM(Y71:Y72)-SUM(Y73:Y76)","v":718.56510555724435},{"$f":"+SUM(Z71:Z72)-SUM(Z73:Z76)","v":745.74002788127439},{"$f":"+SUM(AA71:AA72)-SUM(AA73:AA76)","v":762.51894200752679},{"$f":"+SUM(AB71:AB72)-SUM(AB73:AB76)","v":773.68165572252178},{"$f":"+SUM(AC71:AC72)-SUM(AC73:AC76)","v":797.80326937088068},827.46390885780409,838.70367040193969,849.51347506976128,861.25770691173932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R30","v":545.46817265245306},{"$f":"+RollForward_FO!S30","v":577.67514622790407},{"$f":"+RollForward_FO!T30","v":613.23396185006573},{"$f":"+RollForward_FO!U30","v":631.53303199622769},{"$f":"+RollForward_FO!V30","v":652.10107810396198},{"$f":"+RollForward_FO!W30","v":667.961632957343},{"$f":"+RollForward_FO!X30","v":687.96722488112505},{"$f":"+RollForward_FO!Y30","v":718.56510555724435},{"$f":"+RollForward_FO!Z30","v":745.74002788127439},{"$f":"+RollForward_FO!AA30","v":762.51894200752679},{"$f":"+RollForward_FO!AB30","v":773.68165572252178},{"$f":"+RollForward_FO!AC30","v":797.80326937088068},{"$f":"+RollForward_FO!AD30","v":827.46390885780409},{"$f":"+RollForward_FO!AE30","v":838.70367040193969},{"$f":"+RollForward_FO!AF30","v":849.51347506976128},{"$f":"+RollForward_FO!AG30","v":861.25770691173932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R79=R78","v":true},true,true,true,true,{"$f":"+W79=W78","v":true},{"$f":"+X79=X78","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Benchmark tax liability",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R78-R79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG78-AG79","v":0}]
[]
[null,null,null,null,null,"Parameters"]
[null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R14","v":1.5846066779853007E-2},{"$f":"+KeyAssumptionsPriceControl_FO!S14","v":2.5025025025025016E-2},{"$f":"+KeyAssumptionsPriceControl_FO!T14","v":2.9296875E-2},{"$f":"+KeyAssumptionsPriceControl_FO!U14","v":1.3282732447817747E-2},{"$f":"+KeyAssumptionsPriceControl_FO!V14","v":1.3108614232209881E-2},{"$f":"+KeyAssumptionsPriceControl_FO!W14","v":2.1256931608133023E-2},{"$f":"+KeyAssumptionsPriceControl_FO!X14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Y14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Z14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AA14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AB14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AC14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AD14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AE14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AF14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AG14","v":2.3E-2}]
[null,null,null,null,null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R15","v":0.90407239819004526},{"$f":"+KeyAssumptionsPriceControl_FO!S15","v":0.92669683257918556},{"$f":"+KeyAssumptionsPriceControl_FO!T15","v":0.9538461538461539},{"$f":"+KeyAssumptionsPriceControl_FO!U15","v":0.96651583710407241},{"$f":"+KeyAssumptionsPriceControl_FO!V15","v":0.97918552036199102},{"$f":"+KeyAssumptionsPriceControl_FO!W15","v":1},{"$f":"+KeyAssumptionsPriceControl_FO!X15","v":1.0229999999999999},{"$f":"+KeyAssumptionsPriceControl_FO!Y15","v":1.0465289999999998},{"$f":"+KeyAssumptionsPriceControl_FO!Z15","v":1.0705991669999997},{"$f":"+KeyAssumptionsPriceControl_FO!AA15","v":1.0952229478409996},{"$f":"+KeyAssumptionsPriceControl_FO!AB15","v":1.1204130756413424},{"$f":"+KeyAssumptionsPriceControl_FO!AC15","v":1.1461825763810931},{"$f":"+KeyAssumptionsPriceControl_FO!AD15","v":1.1725447756378582},{"$f":"+KeyAssumptionsPriceControl_FO!AE15","v":1.1995133054775289},{"$f":"+KeyAssumptionsPriceControl_FO!AF15","v":1.2271021115035119},{"$f":"+KeyAssumptionsPriceControl_FO!AG15","v":1.2553254600680925}]
[null,null,null,null,null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R28","v":0.3},{"$f":"+S28","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"+KeyAssumptionsPriceControl_FO!O38","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!X32","v":6.0402389818879618E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,"$m, 01/01/18"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X15:X19)","v":123.2072418193423},124.73737743731604,125.87527813354214,128.39694381724368,131.03852717898965,132.99727251964515,135.38807062524975,137.304317984557,138.60674194758235,139.9320772909561]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X73","v":5.1675600739371531E-2},0,0,0.1021256931608133,4.8897781885397409,{"$f":"+AC73","v":1.1764879852125694},0,0,0.1021256931608133,2.042513863216266]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"+AC74","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!X27","v":6.1275415896487981},{"$f":"ExpSummary_FO!Y27","v":6.1275415896487981},{"$f":"ExpSummary_FO!Z27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AA27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AB27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AC27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AD27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AE27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AF27","v":6.1275415896487981},{"$f":"ExpSummary_FO!AG27","v":6.1275415896487981}]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X15","v":78.620317147664863},78.334827963331151,77.476106634476466,78.275480451028912,79.373552868417391,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742]
[null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62+X45","v":677.96442891923402},703.26616521918459,732.1525667192592,754.12948494440047,768.10029886502423,{"$f":"+AC62+AC45","v":785.74246254670118},812.63358911434239,833.08378962987183,844.10857273585043,855.3855909907503]
[null,null,null,null,null,"Debt (60% of ARAV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103*X86","v":406.7786573515404},421.95969913151072,439.29154003155548,452.4776909666403,460.86017931901449,{"$f":"+AC103*AC86","v":471.44547752802066},487.58015346860543,499.85027377792306,506.46514364151022,513.23135459445018]
[]
[null,null,null,null,null,"$m (MOD)"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X98*X$85","v":126.04100838118717},130.5412828720969,134.76196791566349,140.62327930129683,146.81727926412344,{"$f":"+AC98*AC$85","v":152.43915646822524},158.74857489532596,164.69835632199369,170.0846257125007,175.66029930355336]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2864139556377074E-2,0,0,0.11185040271389135,5.4785714194257631,{"$f":"+AC99*AC$85","v":1.3484700299723442},0,0,0.12531865371639375,2.5640196550374164]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"+AC100*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2684750462107202,6.4126499722735657,6.560140921635857,6.711024162833481,6.8653777185786504,{"$f":"+AC101*AC$85","v":7.0232814061059585},7.1848168784463953,7.3500676666506619,7.5191192229836261,7.6920589651122482]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.428584442061151,81.979669173636978,82.945855225273647,85.729102443246418,88.93116649388422,{"$f":"+AC102*AC$85","v":90.976583323243588},93.069044739678176,95.209632768690767,97.399454322370644,99.639641771785165]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X19","v":0.84354256642368242},{"$f":"+'Finance&Tax_FO'!Y19","v":2.1894053412418826},{"$f":"+'Finance&Tax_FO'!Z19","v":3.5079804458496171},{"$f":"+'Finance&Tax_FO'!AA19","v":4.8160247506609366},{"$f":"+'Finance&Tax_FO'!AB19","v":6.0588386213981362},{"$f":"+'Finance&Tax_FO'!AC19","v":5.7615419209446692},{"$f":"+'Finance&Tax_FO'!AD19","v":7.1495173682677997},{"$f":"+'Finance&Tax_FO'!AE19","v":8.4494919256729357},{"$f":"+'Finance&Tax_FO'!AF19","v":9.4950807848871559},{"$f":"+'Finance&Tax_FO'!AG19","v":10.603462760483492}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X18","v":26.214997433576318},{"$f":"+'Finance&Tax_FO'!Y18","v":26.022197658758117},{"$f":"+'Finance&Tax_FO'!Z18","v":25.755750554150385},{"$f":"+'Finance&Tax_FO'!AA18","v":25.039544249339063},{"$f":"+'Finance&Tax_FO'!AB18","v":25.370972378601863},{"$f":"+'Finance&Tax_FO'!AC18","v":0},{"$f":"+'Finance&Tax_FO'!AD18","v":0},{"$f":"+'Finance&Tax_FO'!AE18","v":0},{"$f":"+'Finance&Tax_FO'!AF18","v":0},{"$f":"+'Finance&Tax_FO'!AG18","v":0}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104*$H$91*X$85","v":25.135522301069209},26.673276270569612,28.407555416549961,29.933246920264509,31.189001757457216,32.639191928923736,34.532623806224933,36.215886950813314,37.539145844056996,38.915591828502436]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X20","v":123.97361867232138},{"$f":"IF(X116<0,-X116,0)","v":124.23391784849747},124.14453344833362,123.43956625285787,121.5113307495246,{"$f":"IF(AB116<0,-AB116,0)","v":113.90008159873813},{"$f":"IF(AC116<0,-AC116,0)","v":82.466490867546582},{"$f":"IF(AD116<0,-AD116,0)","v":51.28428500794513},{"$f":"IF(AE116<0,-AE116,0)","v":19.110872664477796},{"$f":"IF(AF116<0,-AF116,0)","v":0}]
[null,null,null,null,null,"Before tax net income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X107:X108,X110)-SUM(X111:X115)","v":-124.23391784849747},-124.14453344833362,-123.43956625285787,-121.5113307495246,-113.90008159873813,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":-82.466490867546582},-51.28428500794513,-19.110872664477796,14.184509973408126,36.757681562931907]
[null,null,null,null,null,"Benchmark gross tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X116<0,0,X116*X$87/(1-X87*(1-$H$92)))","v":0},0,0,0,0,0,0,0,5.0062976376734563,12.973299375152438]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X117*$H92","v":0},0,0,0,0,0,0,0,2.5031488188367281,6.486649687576219]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X117-X118","v":0},{"$f":"Y117-Y118","v":0},0,0,0,0,0,0,2.5031488188367281,6.486649687576219]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X120/X85","v":0},0,0,0,0,0,0,0,2.0398863267945444,5.1673051283643714]

{"sheet":"Indicators_FO","index":14,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[[2,1,2,5],[23,4,23,8],[24,4,24,8],[45,4,45,8],[46,4,46,8],[15,4,15,8],[16,4,16,8],[17,4,17,8],[18,4,18,8],[3,28,3,32],[44,4,44,8],[25,4,25,8],[26,4,26,8],[31,4,31,8],[32,4,32,8],[33,4,33,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8],[38,4,38,8],[39,4,39,8],[57,4,57,8],[58,4,58,8],[59,4,59,8],[47,4,47,8],[48,4,48,8],[49,4,49,8],[54,4,54,8],[55,4,55,8],[56,4,56,8]]}
[80,"Financial indicators"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Adjustments to financial indicator inputs"]
[]
[null,null,null,"All adjustments must be defined and explained"]
[null,null,null,"[Note: any adjustments due to non-prescribed services should be included on the Non Prescribed worksheet, rather than below]"]
[]
[null,null,1,"Revenue adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R16:R19)","v":0},0,0,0,0,0,{"$f":"+SUM(X16:X19)","v":0},{"$f":"+SUM(Y16:Y19)","v":0},{"$f":"+SUM(Z16:Z19)","v":0},{"$f":"+SUM(AA16:AA19)","v":0},{"$f":"+SUM(AB16:AB19)","v":0},{"$f":"+SUM(AC16:AC19)","v":0},0,0,0,0]
[]
[]
[null,null,2,"Operating expenditure adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R27)","v":0},0,0,0,0,0,{"$f":"+SUM(X24:X27)","v":0},{"$f":"+SUM(Y24:Y27)","v":0},{"$f":"+SUM(Z24:Z27)","v":0},{"$f":"+SUM(AA24:AA27)","v":0},{"$f":"+SUM(AB24:AB27)","v":0},{"$f":"+SUM(AC24:AC27)","v":0},0,0,0,0]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,null,"[Adjustment 7]"]
[null,null,null,null,"[Adjustment 8]"]
[null,null,null,null,"[Adjustment 9]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R32:R40)","v":0},0,0,0,0,0,{"$f":"+SUM(X32:X40)","v":0},{"$f":"+SUM(Y32:Y40)","v":0},{"$f":"+SUM(Z32:Z40)","v":0},{"$f":"+SUM(AA32:AA40)","v":0},{"$f":"+SUM(AB32:AB40)","v":0},{"$f":"+SUM(AC32:AC40)","v":0},0,0,0,0]
[]
[]
[null,null,4,"Investing cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D44))","v":"Total investing cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R45:R50)","v":0},0,0,0,0,0,{"$f":"+SUM(X45:X50)","v":0},{"$f":"+SUM(Y45:Y50)","v":0},{"$f":"+SUM(Z45:Z50)","v":0},{"$f":"+SUM(AA45:AA50)","v":0},{"$f":"+SUM(AB45:AB50)","v":0},{"$f":"+SUM(AC45:AC50)","v":0},0,0,0,0]
[]
[]
[null,null,5,"Interest payment adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D54))","v":"Total interest payment adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R55:R60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",0,null,0,null,0,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$B$66:$AL$69,3,FALSE)","v":6.3300000000000009E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$B$66:$AL$69,3,FALSE)","v":6.5000000000000002E-2},null,0.05,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$B$66:$AL$69,4,FALSE)","v":5.8300000000000012E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$B$66:$AL$69,4,FALSE)","v":4.4999999999999998E-2},null,3.5000000000000003E-2,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",{"$f":"F69","v":0},null,{"$f":"H69","v":0},null,{"$f":"J69","v":0}]
[]
[null,null,null,null,"Revenue from ordinary activities"]
[null,null,null,null,"Prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!R17+RevenuePriceCap_FO!R15)*'Rev&RAV_FO'!R85,(RevenueTariffBasket_FO!R17+RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85)","v":109.92359983710406},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!S17+RevenuePriceCap_FO!S15)*'Rev&RAV_FO'!S85,(RevenueTariffBasket_FO!S17+RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85)","v":115.49141564072399},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!T17+RevenuePriceCap_FO!T15)*'Rev&RAV_FO'!T85,(RevenueTariffBasket_FO!T17+RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85)","v":111.66468103076924},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!U17+RevenuePriceCap_FO!U15)*'Rev&RAV_FO'!U85,(RevenueTariffBasket_FO!U17+RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85)","v":116.72396162323976},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!V17+RevenuePriceCap_FO!V15)*'Rev&RAV_FO'!V85,(RevenueTariffBasket_FO!V17+RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85)","v":118.35303551661538},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":120.05980356866546},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":126.32095217225685},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":130.83704724908455},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":135.5146658065816},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":140.3791017672238},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":145.43053688219638},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":150.1477077529226},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":155.00493572969157},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":160.00616805599063},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":165.1554594582984},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":169.90535061712194}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!R15,RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85","v":0.14350099999999996},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S15,RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85","v":5.1801E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T15,RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85","v":3.0192000000000004E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U15,RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85","v":7.8162999999999996E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V15,RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85","v":0.29206253999999998},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":7.2579199999999996E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R27+NotPres_FO!R21)*'Rev&RAV_FO'!R85","v":9.6707329999999985},{"$f":"+(ExpSummary_FO!S27+NotPres_FO!S21)*'Rev&RAV_FO'!S85","v":4.5657049999999995},{"$f":"+(ExpSummary_FO!T27+NotPres_FO!T21)*'Rev&RAV_FO'!T85","v":6.0842039999999997},{"$f":"+(ExpSummary_FO!U27+NotPres_FO!U21)*'Rev&RAV_FO'!U85","v":8.7617260000000012},{"$f":"+(ExpSummary_FO!V27+NotPres_FO!V21)*'Rev&RAV_FO'!V85","v":6.5622357999999998},{"$f":"+(ExpSummary_FO!W27+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":6.1275415896487981},{"$f":"+(ExpSummary_FO!X27+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":6.2684750462107202},{"$f":"+(ExpSummary_FO!Y27+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":6.4126499722735657},{"$f":"+(ExpSummary_FO!Z27+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":6.560140921635857},{"$f":"+(ExpSummary_FO!AA27+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":6.711024162833481},{"$f":"+(ExpSummary_FO!AB27+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":6.8653777185786504},{"$f":"+(ExpSummary_FO!AC27+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":7.0232814061059585},{"$f":"+(ExpSummary_FO!AD27+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":7.1848168784463953},{"$f":"+(ExpSummary_FO!AE27+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":7.3500676666506619},{"$f":"+(ExpSummary_FO!AF27+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":7.5191192229836261},{"$f":"+(ExpSummary_FO!AG27+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":7.6920589651122482}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R24+NotPres_FO!R18)*'Rev&RAV_FO'!R85","v":2.3276619999999997},{"$f":"+(ExpSummary_FO!S24+NotPres_FO!S18)*'Rev&RAV_FO'!S85","v":2.2552189999999999},{"$f":"+(ExpSummary_FO!T24+NotPres_FO!T18)*'Rev&RAV_FO'!T85","v":3.4858530000000001},{"$f":"+(ExpSummary_FO!U24+NotPres_FO!U18)*'Rev&RAV_FO'!U85","v":4.7813567400000005},{"$f":"+(ExpSummary_FO!V24+NotPres_FO!V18)*'Rev&RAV_FO'!V85","v":0.62792016000000006},{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":3.6211728280961184},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":5.2864139556377074E-2},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0.11185040271389135},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":5.4785714194257631},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":1.3484700299723442},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":0.12531865371639375},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":2.5640196550374164}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R23+NotPres_FO!R17)*'Rev&RAV_FO'!R85","v":0},{"$f":"+(ExpSummary_FO!S23+NotPres_FO!S17)*'Rev&RAV_FO'!S85","v":9.245000000000001},{"$f":"+(ExpSummary_FO!T23+NotPres_FO!T17)*'Rev&RAV_FO'!T85","v":1.1479999999999999},{"$f":"+(ExpSummary_FO!U23+NotPres_FO!U17)*'Rev&RAV_FO'!U85","v":0},{"$f":"+(ExpSummary_FO!V23+NotPres_FO!V17)*'Rev&RAV_FO'!V85","v":0},{"$f":"+(ExpSummary_FO!W23+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":0},{"$f":"+(ExpSummary_FO!X23+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y23+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z23+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA23+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB23+NotPres_FO!AB17)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC23+NotPres_FO!AC17)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD23+NotPres_FO!AD17)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE23+NotPres_FO!AE17)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF23+NotPres_FO!AF17)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG23+NotPres_FO!AG17)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":0.45693728615384621},-4.1423348416294581E-4,-0.18018916923076925,-0.25020872036199093,-0.3005945619547512,{"$f":"+W189","v":-0.42040420455257033},-2.7375969352997104E-2,-1.0780482705317299E-2,-1.8123208993082063E-2,-1.2582516920856018E-2,-3.0081722880531514E-2,{"$f":"+AC189","v":-3.1200351311824748E-2},-2.0715257012532962E-3,-4.1859761638737197E-2,-3.6436482575439827E-2,1.3285257226865493E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R28+NotPres_FO!R22)*'Rev&RAV_FO'!R85","v":1.0466589999999998},{"$f":"+(ExpSummary_FO!S28+NotPres_FO!S22)*'Rev&RAV_FO'!S85","v":0.55765900000000002},{"$f":"+(ExpSummary_FO!T28+NotPres_FO!T22)*'Rev&RAV_FO'!T85","v":0.77398600000000006},{"$f":"+(ExpSummary_FO!U28+NotPres_FO!U22)*'Rev&RAV_FO'!U85","v":1.522394},{"$f":"+(ExpSummary_FO!V28+NotPres_FO!V22)*'Rev&RAV_FO'!V85","v":0.54006814999999997},{"$f":"+(ExpSummary_FO!W28+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.49199086366122119},{"$f":"+(ExpSummary_FO!X28+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.68122791440412445},{"$f":"+(ExpSummary_FO!Y28+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.71338299689753426},{"$f":"+(ExpSummary_FO!Z28+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.5869854600377068},{"$f":"+(ExpSummary_FO!AA28+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.31628056321656722},{"$f":"+(ExpSummary_FO!AB28+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.60934206289373327},{"$f":"+(ExpSummary_FO!AC28+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":0.72755872211564787},{"$f":"+(ExpSummary_FO!AD28+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.6747522811822837},{"$f":"+(ExpSummary_FO!AE28+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.8771801533292034},{"$f":"+(ExpSummary_FO!AF28+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.27897466768944157},{"$f":"+(ExpSummary_FO!AG28+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":0.71155878003745421}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!R12*'Rev&RAV_FO'!R85","v":7.7718659999999975},{"$f":"+NotPres_FO!S12*'Rev&RAV_FO'!S85","v":9.1627500000000008},{"$f":"+NotPres_FO!T12*'Rev&RAV_FO'!T85","v":10.078678},{"$f":"+NotPres_FO!U12*'Rev&RAV_FO'!U85","v":11.554468999999999},{"$f":"+NotPres_FO!V12*'Rev&RAV_FO'!V85","v":10.372314540000001},{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":14.263523246151113},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":13.975165814539361},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":14.459410928441693},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":14.456904052125012},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":16.478816645154026},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":15.276351585073245},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":16.027085852329332},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":15.745275850144095},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":16.115992635269595},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":16.491485437518737},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":16.870789602581667}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(R83-R84)+SUM(R85:R91)","v":131.0539561232579},141.22553340723982,133.02502086153848,143.01553564287775,135.86291706466062,144.07104869167014,{"$f":"+(X83-X84)+SUM(X85:X91)","v":147.27130911761444},{"$f":"+(Y83-Y84)+SUM(Y85:Y91)","v":152.41171066399204},{"$f":"+(Z83-Z84)+SUM(Z85:Z91)","v":157.10057303138709},{"$f":"+(AA83-AA84)+SUM(AA85:AA91)","v":163.98449102422092},{"$f":"+(AB83-AB84)+SUM(AB85:AB91)","v":173.63009794528725},{"$f":"+(AC83-AC84)+SUM(AC85:AC91)","v":175.24290341213407},178.60770921376309,184.30754874960135,189.53392095763115,197.75706287711759]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!R13*'Rev&RAV_FO'!R85","v":73.540570208144786},{"$f":"+ExpSummary_FO!S13*'Rev&RAV_FO'!S85","v":73.990808239819003},{"$f":"+ExpSummary_FO!T13*'Rev&RAV_FO'!T85","v":70.861446076923073},{"$f":"+ExpSummary_FO!U13*'Rev&RAV_FO'!U85","v":75.406080800904974},{"$f":"+ExpSummary_FO!V13*'Rev&RAV_FO'!V85","v":73.732787564886877},{"$f":"+ExpSummary_FO!W13*'Rev&RAV_FO'!W85","v":74.112037302512121},{"$f":"+ExpSummary_FO!X13*'Rev&RAV_FO'!X85","v":80.428584442061151},{"$f":"+ExpSummary_FO!Y13*'Rev&RAV_FO'!Y85","v":81.979669173636978},{"$f":"+ExpSummary_FO!Z13*'Rev&RAV_FO'!Z85","v":82.945855225273647},{"$f":"+ExpSummary_FO!AA13*'Rev&RAV_FO'!AA85","v":85.729102443246418},{"$f":"+ExpSummary_FO!AB13*'Rev&RAV_FO'!AB85","v":88.93116649388422},{"$f":"+ExpSummary_FO!AC13*'Rev&RAV_FO'!AC85","v":90.976583323243588},{"$f":"+ExpSummary_FO!AD13*'Rev&RAV_FO'!AD85","v":93.069044739678176},{"$f":"+ExpSummary_FO!AE13*'Rev&RAV_FO'!AE85","v":95.209632768690767},{"$f":"+ExpSummary_FO!AF13*'Rev&RAV_FO'!AF85","v":97.399454322370644},{"$f":"+ExpSummary_FO!AG13*'Rev&RAV_FO'!AG85","v":99.639641771785165}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!R14*'Rev&RAV_FO'!R85","v":10.004550999999998},{"$f":"+NotPres_FO!S14*'Rev&RAV_FO'!S85","v":8.6075180000000007},{"$f":"+NotPres_FO!T14*'Rev&RAV_FO'!T85","v":9.4656909999999996},{"$f":"+NotPres_FO!U14*'Rev&RAV_FO'!U85","v":9.3343970000000027},{"$f":"+NotPres_FO!V14*'Rev&RAV_FO'!V85","v":8.9905468300000013},{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":8.5353263207711425},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":8.4792430071127587},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":8.7357624970960526},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":9.1451980169883598},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":9.3249804577064896},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":9.7638481965176354},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":9.9884167050375385},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":10.218150289253401},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":10.45316774590623},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":10.693590604062072},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":10.939543187955499}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!R17","v":29.363873999999999},{"$f":"+'Finance&Tax_FO'!S17","v":32.207065},{"$f":"+'Finance&Tax_FO'!T17","v":33.794325000000001},{"$f":"+'Finance&Tax_FO'!U17","v":36.396239000000001},{"$f":"+'Finance&Tax_FO'!V17","v":38.086834729999985},{"$f":"+'Finance&Tax_FO'!W17","v":36.425767134519589},{"$f":"+'Finance&Tax_FO'!X17","v":36.985853629170144},{"$f":"+'Finance&Tax_FO'!Y17","v":37.27311073907233},{"$f":"+'Finance&Tax_FO'!Z17","v":37.894869000000007},{"$f":"+'Finance&Tax_FO'!AA17","v":37.894869000000007},{"$f":"+'Finance&Tax_FO'!AB17","v":37.894869000000007},{"$f":"+'Finance&Tax_FO'!AC17","v":0},{"$f":"+'Finance&Tax_FO'!AD17","v":0},{"$f":"+'Finance&Tax_FO'!AE17","v":0},{"$f":"+'Finance&Tax_FO'!AF17","v":0},{"$f":"+'Finance&Tax_FO'!AG17","v":0}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R195","v":13.560100167420815},13.886872413078731,14.905076802087219,14.459926235444604,13.755489448212582,14.661654409707486,{"$f":"+X195","v":15.080664041581528},{"$f":"+Y195","v":15.711188169948969},{"$f":"+Z195","v":16.483474813109382},{"$f":"+AA195","v":17.054644263043613},{"$f":"+AB195","v":17.310720008168126},{"$f":"+AC195","v":17.743114797229108},19.6177694063838,21.106297914031313,22.367066640109385,23.623195501520719]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!R25*'Rev&RAV_FO'!R85","v":1.2545319999999998},{"$f":"Capex_FO_AC!S25*'Rev&RAV_FO'!S85","v":0.36990400000000001},{"$f":"Capex_FO_AC!T25*'Rev&RAV_FO'!T85","v":3.8652070000000003},{"$f":"Capex_FO_AC!U25*'Rev&RAV_FO'!U85","v":1.6307640000000001},{"$f":"Capex_FO_AC!V25*'Rev&RAV_FO'!V85","v":1.0642950899999999},{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":0.49272565133687607},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":0.59067147474554393},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":0.77601439403682193},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":0.470787419884377},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":0.32838718984784926},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":0.50324591752725223},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":0.62523253765848186},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":0.62941930242175825},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":0.69317186761201321},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":0.24810078644993511},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":0.59874919832758977}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total expenditure from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R95:R100)","v":127.72362737556558},129.06216765289773,132.89174587901027,137.2274070363496,135.62995366309946,134.22751081884724,{"$f":"+SUM(X95:X100)","v":141.56501659467114},{"$f":"+SUM(Y95:Y100)","v":144.47574497379114},{"$f":"+SUM(Z95:Z100)","v":146.94018447525576},{"$f":"+SUM(AA95:AA100)","v":150.33198335384438},{"$f":"+SUM(AB95:AB100)","v":154.40384961609723},{"$f":"+SUM(AC95:AC100)","v":119.33334736316871},123.53438373773713,127.46227029624032,130.70821235299201,134.80112965958898]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R92-R101","v":3.3303287476923202},12.163365754342095,0.13327498252820646,5.7881286065281472,0.23296340156116457,9.8435378728229068,{"$f":"+X92-X101","v":5.7062925229433006},{"$f":"+Y92-Y101","v":7.9359656902009021},{"$f":"+Z92-Z101","v":10.160388556131323},{"$f":"+AA92-AA101","v":13.652507670376536},{"$f":"+AB92-AB101","v":19.226248329190014},{"$f":"+AC92-AC101","v":55.909556048965356},55.073325476025957,56.845278453361033,58.825708604639146,62.95593321752861]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!R87*R103","v":0.99909862430769603},{"$f":"'Rev&RAV_FO'!S87*S103","v":3.6490097263026282},{"$f":"'Rev&RAV_FO'!T87*T103","v":3.9982494758461939E-2},{"$f":"'Rev&RAV_FO'!U87*U103","v":1.736438581958444},{"$f":"'Rev&RAV_FO'!V87*V103","v":6.9889020468349369E-2},{"$f":"'Rev&RAV_FO'!W87*W103","v":2.953061361846872},{"$f":"'Rev&RAV_FO'!X87*X103","v":1.7118877568829902},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":2.3807897070602704},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":3.048116566839397},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":4.0957523011129604},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":5.7678744987570036},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":16.772866814689607},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":16.521997642807786},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":17.053583536008308},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":17.647712581391744},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":18.886779965258583}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R103<=0,0,R103*$F$80)","v":0},{"$f":"IF(S103<=0,0,S103*$H$80)","v":0},{"$f":"IF(T103<=0,0,T103*$H$80)","v":0},{"$f":"IF(U103<=0,0,U103*$H$80)","v":0},{"$f":"IF(V103<=0,0,V103*$H$80)","v":0},{"$f":"IF(W103<=0,0,W103*$H$80)","v":0},{"$f":"IF(X103<=0,0,X103*$J$80)","v":0},{"$f":"IF(Y103<=0,0,Y103*$J$80)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Dividend payments (offset)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R107<=0,0,IF(R107-R174<=0,0,R107-R174))","v":0},0,0,0,0,0,{"$f":"IF(X107<=0,0,IF(X107-X174<=0,0,X107-X174))","v":0},{"$f":"IF(Y107<=0,0,IF(Y107-Y174<=0,0,Y107-Y174))","v":0},{"$f":"IF(Z107<=0,0,IF(Z107-Z174<=0,0,Z107-Z174))","v":0},{"$f":"IF(AA107<=0,0,IF(AA107-AA174<=0,0,AA107-AA174))","v":0},{"$f":"IF(AB107<=0,0,IF(AB107-AB174<=0,0,AB107-AB174))","v":0},{"$f":"IF(AC107<=0,0,IF(AC107-AC174<=0,0,AC107-AC174))","v":0},0,0,0,0]
[]
[null,null,null,null,"Retained revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R103-R105-R109","v":2.331230123384624},8.514356028039467,9.3292487769744525E-2,4.0516900245697034,0.16307438109281519,6.8904765109760344,{"$f":"X103-X105-X109","v":3.9944047660603106},{"$f":"Y103-Y105-Y109","v":5.5551759831406322},{"$f":"Z103-Z105-Z109","v":7.1122719892919264},{"$f":"AA103-AA105-AA109","v":9.5567553692635769},{"$f":"AB103-AB105-AB109","v":13.458373830433011},{"$f":"AC103-AC105-AC109","v":39.13668923427575},38.551327833218167,39.791694917352729,41.177996023247402,44.069153252270027]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$m, MOD"]
[]
[]
[null,null,null,"Operating Activities"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83","v":109.92359983710406},{"$f":"+S83","v":115.49141564072399},111.66468103076924,116.72396162323976,118.35303551661538,120.05980356866546,126.32095217225685,130.83704724908455,135.5146658065816,140.3791017672238,145.43053688219638,{"$f":"+AC83","v":150.1477077529226},155.00493572969157,160.00616805599063,165.1554594582984,169.90535061712194]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R90","v":7.7718659999999975},9.1627500000000008,10.078678,11.554468999999999,10.372314540000001,14.263523246151113,{"$f":"+X90","v":13.975165814539361},{"$f":"+Y90","v":14.459410928441693},{"$f":"+Z90","v":14.456904052125012},{"$f":"+AA90","v":16.478816645154026},{"$f":"+AB90","v":15.276351585073245},{"$f":"+AC90","v":16.027085852329332},15.745275850144095,16.115992635269595,16.491485437518737,16.870789602581667]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":2.3276619999999997},2.2552189999999999,3.4858530000000001,4.7813567400000005,0.62792016000000006,3.6211728280961184,{"$f":"+X86","v":5.2864139556377074E-2},0,0,0.11185040271389135,5.4785714194257631,{"$f":"+AC86","v":1.3484700299723442},0,0,0.12531865371639375,2.5640196550374164]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R87","v":0},9.245000000000001,1.1479999999999999,0,0,0,0,0,0,0,0,{"$f":"+AC87","v":0},0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R84","v":-0.14350099999999996},-5.1801E-2,-3.0192000000000004E-2,-7.8162999999999996E-2,-0.29206253999999998,-7.2579199999999996E-2,{"$f":"-X84","v":0},{"$f":"-Y84","v":0},{"$f":"-Z84","v":0},{"$f":"-AA84","v":0},{"$f":"-AB84","v":0},{"$f":"-AC84","v":0},0,0,0,0]
[]
[null,null,null,null,"Payments to suppliers and employees (opex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(R95:R96)","v":-83.545121208144778},-82.598326239819002,-80.327137076923066,-84.740477800904983,-82.723334394886876,-82.647363623283269,{"$f":"-SUM(X95:X96)","v":-88.907827449173908},{"$f":"-SUM(Y95:Y96)","v":-90.715431670733025},{"$f":"-SUM(Z95:Z96)","v":-92.091053242262007},{"$f":"-SUM(AA95:AA96)","v":-95.054082900952906},{"$f":"-SUM(AB95:AB96)","v":-98.695014690401848},{"$f":"-SUM(AC95:AC96)","v":-100.96500002828112},-103.28719502893158,-105.662800514597,-108.09304492643271,-110.57918495974066]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R174","v":0},0,0,0,0,0,{"$f":"-X174","v":0},{"$f":"-Y174","v":0},{"$f":"-Z174","v":0},{"$f":"-AA174","v":0},{"$f":"-AB174","v":0},{"$f":"-AC174","v":-8.4823363579452558},-14.565968223053972,-14.72668751859003,-14.873618581860569,-15.885365896611809]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":0.45693728615384621},-4.1423348416294581E-4,-0.18018916923076925,-0.25020872036199093,-0.3005945619547512,-0.42040420455257033,{"$f":"+X189","v":-2.7375969352997104E-2},{"$f":"+Y189","v":-1.0780482705317299E-2},{"$f":"+Z189","v":-1.8123208993082063E-2},{"$f":"+AA189","v":-1.2582516920856018E-2},{"$f":"+AB189","v":-3.0081722880531514E-2},{"$f":"+AC189","v":-3.1200351311824748E-2},-2.0715257012532962E-3,-4.1859761638737197E-2,-3.6436482575439827E-2,1.3285257226865493E-2]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-13.560100167420815},-13.886872413078731,-14.905076802087219,-14.459926235444604,-13.755489448212582,-14.661654409707486,{"$f":"-X195","v":-15.080664041581528},{"$f":"-Y195","v":-15.711188169948969},{"$f":"-Z195","v":-16.483474813109382},{"$f":"-AA195","v":-17.054644263043613},{"$f":"-AB195","v":-17.310720008168126},{"$f":"-AC195","v":-17.743114797229108},-19.6177694063838,-21.106297914031313,-22.367066640109385,-23.623195501520719]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash inflows from operating activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R122:R132)","v":23.231342747692324},39.616970754342063,30.934616982528187,33.531011606528196,32.28178927156118,40.142498205369357,{"$f":"+SUM(X122:X132)","v":36.333114666244178},{"$f":"+SUM(Y122:Y132)","v":38.859057854138925},{"$f":"+SUM(Z122:Z132)","v":41.37891859434216},{"$f":"+SUM(AA122:AA132)","v":44.848459134174348},{"$f":"+SUM(AB122:AB132)","v":50.1496434652449},{"$f":"+SUM(AC122:AC132)","v":40.301612100456936},33.277207395765046,34.584514982403164,36.402096918555429,39.265698774094716]
[]
[null,null,null,"Investing activities"]
[null,null,null,null,"Payment for property, plant, equipment and WIP (capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Rev&RAV_FO'!R38+NotPres_FO!R16)*'Rev&RAV_FO'!R85","v":-58.620300354751116},{"$f":"-('Rev&RAV_FO'!S38+NotPres_FO!S16)*'Rev&RAV_FO'!S85","v":-55.590388220814475},{"$f":"-('Rev&RAV_FO'!T38+NotPres_FO!T16)*'Rev&RAV_FO'!T85","v":-53.2071147800905},{"$f":"-('Rev&RAV_FO'!U38+NotPres_FO!U16)*'Rev&RAV_FO'!U85","v":-39.907130745248864},{"$f":"-('Rev&RAV_FO'!V38+NotPres_FO!V16)*'Rev&RAV_FO'!V85","v":-39.00461650102973},{"$f":"-('Rev&RAV_FO'!W38+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-39.85195631137843},{"$f":"-('Rev&RAV_FO'!X55+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-42.518601341997162},{"$f":"-('Rev&RAV_FO'!Y55+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-54.577440438891543},{"$f":"-('Rev&RAV_FO'!Z55+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-52.128505958793831},{"$f":"-('Rev&RAV_FO'!AA55+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-43.875160533899461},{"$f":"-('Rev&RAV_FO'!AB55+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-45.287184010655125},{"$f":"-('Rev&RAV_FO'!AC55+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-57.484553979736191},{"$f":"-('Rev&RAV_FO'!AD55+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-65.104789449968266},{"$f":"-('Rev&RAV_FO'!AE55+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-46.721816208293873},{"$f":"-('Rev&RAV_FO'!AF55+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-47.038979506157126},{"$f":"-('Rev&RAV_FO'!AG55+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-53.489434490624433}]
[null,null,null,null,"Proceeds from sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R89","v":1.0466589999999998},0.55765900000000002,0.77398600000000006,1.522394,0.54006814999999997,0.49199086366122119,{"$f":"+X89","v":0.68122791440412445},{"$f":"+Y89","v":0.71338299689753426},{"$f":"+Z89","v":0.5869854600377068},{"$f":"+AA89","v":0.31628056321656722},{"$f":"+AB89","v":0.60934206289373327},{"$f":"+AC89","v":0.72755872211564787},0.6747522811822837,0.8771801533292034,0.27897466768944157,0.71155878003745421]
[null,null,null,null,"Investing adjustments 4",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash (outflow) from investing activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R136:R138)","v":-57.573641354751118},-55.032729220814474,-52.433128780090499,-38.384736745248865,-38.464548351029727,-39.359965447717208,{"$f":"+SUM(X136:X138)","v":-41.837373427593036},{"$f":"+SUM(Y136:Y138)","v":-53.864057441994007},{"$f":"+SUM(Z136:Z138)","v":-51.541520498756121},{"$f":"+SUM(AA136:AA138)","v":-43.558879970682895},{"$f":"+SUM(AB136:AB138)","v":-44.677841947761394},{"$f":"+SUM(AC136:AC138)","v":-56.756995257620545},-64.430037168785987,-45.844636054964667,-46.760004838467687,-52.777875710586976]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R109","v":0},0,0,0,0,0,{"$f":"-X109","v":0},{"$f":"-Y109","v":0},{"$f":"-Z109","v":0},{"$f":"-AA109","v":0},{"$f":"-AB109","v":0},{"$f":"-AC109","v":0},0,0,0,0]
[]
[null,null,null,"Net cash (outflow) for cash or debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R133+R139+R141","v":-34.342298607058794},-15.415758466472411,-21.498511797562312,-4.8537251387206695,-6.1827590794685463,0.7825327576521488,{"$f":"X133+X139+X141","v":-5.5042587613488578},{"$f":"Y133+Y139+Y141","v":-15.004999587855082},{"$f":"Z133+Z139+Z141","v":-10.162601904413961},{"$f":"AA133+AA139+AA141","v":1.2895791634914531},{"$f":"AB133+AB139+AB141","v":5.471801517483506},{"$f":"AC133+AC139+AC141","v":-16.45538315716361},-31.15282977302094,-11.260121072561503,-10.357907919912257,-13.51217693649226]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)"]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q157","v":7.9690000000000003},0,0,0,0,0,{"$f":"+W157","v":0},{"$f":"+X157","v":0},{"$f":"+Y157","v":0},{"$f":"+Z157","v":0},{"$f":"+AA157","v":0},{"$f":"+AB157","v":0},0,0,0,0]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R159-R143+(R154-R155)>=0,R154-R155,R143-R159)","v":-7.9690000000000003},0,0,0,0,0,{"$f":"IF(X159-X143+(X154-X155)>=0,X154-X155,X143-X159)","v":0},{"$f":"IF(Y159-Y143+(Y154-Y155)>=0,Y154-Y155,Y143-Y159)","v":0},{"$f":"IF(Z159-Z143+(Z154-Z155)>=0,Z154-Z155,Z143-Z159)","v":0},{"$f":"IF(AA159-AA143+(AA154-AA155)>=0,AA154-AA155,AA143-AA159)","v":0},{"$f":"IF(AB159-AB143+(AB154-AB155)>=0,AB154-AB155,AB143-AB159)","v":0},{"$f":"IF(AC159-AC143+(AC154-AC155)>=0,AC154-AC155,AC143-AC159)","v":0},0,0,0,0]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,7.9690000000000003,{"$f":"+R155+R156","v":0},0,0,0,0,0,{"$f":"+X155+X156","v":0},{"$f":"+Y155+Y156","v":0},{"$f":"+Z155+Z156","v":0},{"$f":"+AA155+AA156","v":0},{"$f":"+AB155+AB156","v":0},{"$f":"+AC155+AC156","v":0},0,0,0,0]
[]
[null,null,null,"Debt at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q161","v":202.5},228.87329860705879,244.28905707353118,265.78756887109347,270.64129400981415,276.8240530892827,{"$f":"+W161","v":276.04152033163052},{"$f":"+X161","v":281.54577909297939},{"$f":"+Y161","v":296.55077868083447},{"$f":"+Z161","v":306.71338058524844},{"$f":"+AA161","v":305.42380142175699},{"$f":"+AB161","v":299.95199990427346},316.40738306143709,347.56021283445801,358.82033390701952,369.17824182693175]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R143-R156)","v":26.373298607058793},15.415758466472411,21.498511797562312,4.8537251387206695,6.1827590794685463,-0.7825327576521488,{"$f":"-(X143-X156)","v":5.5042587613488578},{"$f":"-(Y143-Y156)","v":15.004999587855082},{"$f":"-(Z143-Z156)","v":10.162601904413961},{"$f":"-(AA143-AA156)","v":-1.2895791634914531},{"$f":"-(AB143-AB156)","v":-5.471801517483506},{"$f":"-(AC143-AC156)","v":16.45538315716361},31.15282977302094,11.260121072561503,10.357907919912257,13.51217693649226]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,202.5,{"$f":"+R159+R160","v":228.87329860705879},244.28905707353118,265.78756887109347,270.64129400981415,276.8240530892827,276.04152033163052,{"$f":"+X159+X160","v":281.54577909297939},{"$f":"+Y159+Y160","v":296.55077868083447},{"$f":"+Z159+Z160","v":306.71338058524844},{"$f":"+AA159+AA160","v":305.42380142175699},{"$f":"+AB159+AB160","v":299.95199990427346},{"$f":"+AC159+AC160","v":316.40738306143709},347.56021283445801,358.82033390701952,369.17824182693175,382.69041876342402]
[]
[]
[null,null,null,"TAX PAYABLE CALCULATION"]
[null,null,null,null,"Revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R83,R85:R86,R88:R90)-R84","v":131.05395612325793},131.98053340723979,131.87702086153848,143.01553564287778,135.86291706466062,144.07104869167014,{"$f":"+SUM(X83,X85:X86,X88:X90)-X84","v":147.27130911761446},{"$f":"+SUM(Y83,Y85:Y86,Y88:Y90)-Y84","v":152.41171066399201},{"$f":"+SUM(Z83,Z85:Z86,Z88:Z90)-Z84","v":157.10057303138711},{"$f":"+SUM(AA83,AA85:AA86,AA88:AA90)-AA84","v":163.98449102422092},{"$f":"+SUM(AB83,AB85:AB86,AB88:AB90)-AB84","v":173.63009794528728},{"$f":"+SUM(AC83,AC85:AC86,AC88:AC90)-AC84","v":175.24290341213401},178.60770921376309,184.30754874960135,189.53392095763115,197.75706287711756]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-83.545121208144778},-82.598326239819002,-80.327137076923066,-84.740477800904983,-82.723334394886876,-82.647363623283269,{"$f":"+X128","v":-88.907827449173908},{"$f":"+Y128","v":-90.715431670733025},{"$f":"+Z128","v":-92.091053242262007},{"$f":"+AA128","v":-95.054082900952906},{"$f":"+AB128","v":-98.695014690401848},{"$f":"+AC128","v":-100.96500002828112},-103.28719502893158,-105.662800514597,-108.09304492643271,-110.57918495974066]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-13.560100167420815},-13.886872413078731,-14.905076802087219,-14.459926235444604,-13.755489448212582,-14.661654409707486,{"$f":"-X195","v":-15.080664041581528},{"$f":"-Y195","v":-15.711188169948969},{"$f":"-Z195","v":-16.483474813109382},{"$f":"-AA195","v":-17.054644263043613},{"$f":"-AB195","v":-17.310720008168126},{"$f":"-AC195","v":-17.743114797229108},-19.6177694063838,-21.106297914031313,-22.367066640109385,-23.623195501520719]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Finance&Tax_FO'!R18","v":-45.295065999999998},{"$f":"-'Finance&Tax_FO'!S18","v":-29.672514},{"$f":"-'Finance&Tax_FO'!T18","v":-24.044601999999998},{"$f":"-'Finance&Tax_FO'!U18","v":-25.767856999999999},{"$f":"-'Finance&Tax_FO'!V18","v":-26.140276},{"$f":"-'Finance&Tax_FO'!W18","v":-26.020378000000001},{"$f":"-SUM('Rev&RAV_FO'!X112:X113)","v":-27.058540000000001},{"$f":"-SUM('Rev&RAV_FO'!Y112:Y113)","v":-28.211603},{"$f":"-SUM('Rev&RAV_FO'!Z112:Z113)","v":-29.263731000000003},{"$f":"-SUM('Rev&RAV_FO'!AA112:AA113)","v":-29.855568999999999},{"$f":"-SUM('Rev&RAV_FO'!AB112:AB113)","v":-31.429811000000001},{"$f":"-SUM('Rev&RAV_FO'!AC112:AC113)","v":-5.7615419209446692},{"$f":"-SUM('Rev&RAV_FO'!AD112:AD113)","v":-7.1495173682677997},{"$f":"-SUM('Rev&RAV_FO'!AE112:AE113)","v":-8.4494919256729357},{"$f":"-SUM('Rev&RAV_FO'!AF112:AF113)","v":-9.4950807848871559},{"$f":"-SUM('Rev&RAV_FO'!AG112:AG113)","v":-10.603462760483492}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q172<0,Q172,0)","v":-188.30505400000001},{"$f":"-'Finance&Tax_FO'!S20","v":-205.13917000000001},{"$f":"IF(S172<0,S172,0)","v":-199.31634924565796},-186.71614426312976,-168.66886965660157,-155.42505243504041,{"$f":"-'Finance&Tax_FO'!X20","v":-123.97361867232138},{"$f":"IF(X172<0,X172,0)","v":-107.74934104546236},{"$f":"IF(Y172<0,Y172,0)","v":-89.975853222152338},{"$f":"IF(Z172<0,Z172,0)","v":-70.713539246136619},{"$f":"IF(AA172<0,AA172,0)","v":-48.693344385912226},{"$f":"IF(AB172<0,AB172,0)","v":-22.498792139194926},0,0,0,0]
[null,null,null,null,"add taxable income adjustment"]
[]
[null,null,null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,-188.30505400000001,{"$f":"+SUM(R165:R171)","v":-199.65138525230768},-199.31634924565796,-186.71614426312976,-168.66886965660157,-155.42505243504041,-134.68339977636103,{"$f":"+SUM(X165:X171)","v":-107.74934104546236},{"$f":"+SUM(Y165:Y171)","v":-89.975853222152338},{"$f":"+SUM(Z165:Z171)","v":-70.713539246136619},{"$f":"+SUM(AA165:AA171)","v":-48.693344385912226},{"$f":"+SUM(AB165:AB171)","v":-22.498792139194926},{"$f":"+SUM(AC165:AC171)","v":28.274454526484185},48.553227410179908,49.088958395300104,49.578728606201899,52.951219655372697]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!R87*R172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!S87*S172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!T87*T172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!U87*U172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!V87*V172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Y87*Y172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Z87*Z172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AA87*AA172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AB87*AB172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":8.4823363579452558},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":14.565968223053972},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":14.72668751859003},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":14.873618581860569},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":15.885365896611809}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,"Marginal Interest Rate - Borrowings",null,{"$f":"F70","v":6.3300000000000009E-2},null,{"$f":"H70","v":6.5000000000000002E-2},null,{"$f":"J70","v":0.05}]
[null,null,null,"Marginal Interest Rate - Cash",null,{"$f":"F71","v":5.8300000000000012E-2},null,{"$f":"H71","v":4.4999999999999998E-2},null,{"$f":"J71","v":3.5000000000000003E-2}]
[]
[null,null,null,"Forecast Cash (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R12*'Rev&RAV_FO'!R85","v":7.2045529411764706},{"$f":"'Finance&Tax_FO'!S12*'Rev&RAV_FO'!S85","v":5.4693647058823531},{"$f":"'Finance&Tax_FO'!T12*'Rev&RAV_FO'!T85","v":7.1843692307692315},{"$f":"'Finance&Tax_FO'!U12*'Rev&RAV_FO'!U85","v":8.9808651583710404},{"$f":"'Finance&Tax_FO'!V12*'Rev&RAV_FO'!V85","v":8.6814588235294128},{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":11.855},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":4.0114560293012538},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":3.8722287892440432},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":4.073122437895031},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":3.9768595133301572},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":4.4508164568080932},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":4.7382903138631578},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":3.9938949522151979},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":5.2211999888691487},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":5.248346013904797},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":3.9244928607520233}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R155","v":7.9690000000000003},0,0,0,0,0,{"$f":"+X155","v":0},{"$f":"+Y155","v":0},{"$f":"+Z155","v":0},{"$f":"+AA155","v":0},{"$f":"+AB155","v":0},{"$f":"+AC155","v":0},0,0,0,0]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R13*'Rev&RAV_FO'!R85","v":0.4123700226244344},{"$f":"'Finance&Tax_FO'!S13*'Rev&RAV_FO'!S85","v":0.24570717828054295},{"$f":"'Finance&Tax_FO'!T13*'Rev&RAV_FO'!T85","v":0.14310744615384616},{"$f":"'Finance&Tax_FO'!U13*'Rev&RAV_FO'!U85","v":0.15393021176470589},{"$f":"'Finance&Tax_FO'!V13*'Rev&RAV_FO'!V85","v":9.0071085104072329E-2},{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":0.11307079544742972},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":0.11302499167254679},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":0.12474752491822423},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":0.12443607633324405},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":0.1266075660456995},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":0.12569685310775178},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":0.13463980967338579},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":0.13771479762627864},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":0.14088223797168303},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":0.14725562791122809},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":0.15064250735318632}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R188+(R187-R186)*$F$184","v":0.45693728615384621},{"$f":"S188+(S187-S186)*$H$184","v":-4.1423348416294581E-4},{"$f":"T188+(T187-T186)*$H$184","v":-0.18018916923076925},{"$f":"U188+(U187-U186)*$H$184","v":-0.25020872036199093},{"$f":"V188+(V187-V186)*$H$184","v":-0.3005945619547512},{"$f":"W188+(W187-W186)*$H$184","v":-0.42040420455257033},{"$f":"X188+(X187-X186)*$J$184","v":-2.7375969352997104E-2},{"$f":"Y188+(Y187-Y186)*$J$184","v":-1.0780482705317299E-2},{"$f":"Z188+(Z187-Z186)*$J$184","v":-1.8123208993082063E-2},-1.2582516920856018E-2,-3.0081722880531514E-2,{"$f":"AC188+(AC187-AC186)*$J$184","v":-3.1200351311824748E-2},{"$f":"AD188+(AD187-AD186)*$J$184","v":-2.0715257012532962E-3},{"$f":"AE188+(AE187-AE186)*$J$184","v":-4.1859761638737197E-2},{"$f":"AF188+(AF187-AF186)*$J$184","v":-3.6436482575439827E-2},{"$f":"AG188+(AG187-AG186)*$J$184","v":1.3285257226865493E-2}]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R14*'Rev&RAV_FO'!R85","v":183.07466063348417},{"$f":"'Finance&Tax_FO'!S14*'Rev&RAV_FO'!S85","v":222.87058823529412},{"$f":"'Finance&Tax_FO'!T14*'Rev&RAV_FO'!T85","v":238.93846153846155},{"$f":"'Finance&Tax_FO'!U14*'Rev&RAV_FO'!U85","v":268.20814479638011},{"$f":"'Finance&Tax_FO'!V14*'Rev&RAV_FO'!V85","v":274.17194570135746},{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":280},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":290.02049999999997},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":303.49340999999993},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":326.53274593499992},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":345.54284004383538},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":354.61073844048485},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":359.32823769547269},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":376.97314536757142},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":406.03525390414353},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":415.37406474393879},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":421.16169185284502}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R159","v":202.5},228.87329860705879,244.28905707353118,265.78756887109347,270.64129400981415,276.8240530892827,{"$f":"+X159","v":276.04152033163052},{"$f":"+Y159","v":281.54577909297939},{"$f":"+Z159","v":296.55077868083447},{"$f":"+AA159","v":306.71338058524844},{"$f":"+AB159","v":305.42380142175699},{"$f":"+AC159","v":299.95199990427346},316.40738306143709,347.56021283445801,358.82033390701952,369.17824182693175]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R15*'Rev&RAV_FO'!R85","v":12.330476185520363},{"$f":"'Finance&Tax_FO'!S15*'Rev&RAV_FO'!S85","v":13.496696238914028},{"$f":"'Finance&Tax_FO'!T15*'Rev&RAV_FO'!T85","v":14.557288092307694},{"$f":"'Finance&Tax_FO'!U15*'Rev&RAV_FO'!U85","v":14.617263670588235},{"$f":"'Finance&Tax_FO'!V15*'Rev&RAV_FO'!V85","v":13.984981808162898},{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":14.86809095890411},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":15.779613025},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":16.808569715299996},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":17.982573175817656},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":18.99611723597296},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":19.770066859104517},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":20.71192668678907},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":22.646057521690516},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":24.030049967515588},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":25.194753181955349},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":26.222368002816381}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjusted Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R194+R193+(R192-R191)*$F$183","v":13.560100167420815},{"$f":"S194+S193+(S192-S191)*$H$183","v":13.886872413078731},{"$f":"T194+T193+(T192-T191)*$H$183","v":14.905076802087219},{"$f":"U194+U193+(U192-U191)*$H$183","v":14.459926235444604},{"$f":"V194+V193+(V192-V191)*$H$183","v":13.755489448212582},{"$f":"W194+W193+(W192-W191)*$H$183","v":14.661654409707486},{"$f":"X194+X193+(X192-X191)*$J$183","v":15.080664041581528},{"$f":"Y194+Y193+(Y192-Y191)*$J$183","v":15.711188169948969},16.483474813109382,17.054644263043613,17.310720008168126,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":17.743114797229108},{"$f":"AD194+AD193+(AD192-AD191)*$J$183","v":19.6177694063838},{"$f":"AE194+AE193+(AE192-AE191)*$J$183","v":21.106297914031313},{"$f":"AF194+AF193+(AF192-AF191)*$J$183","v":22.367066640109385},{"$f":"AG194+AG193+(AG192-AG191)*$J$183","v":23.623195501520719}]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($m)"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83","v":109.92359983710406},{"$f":"+S83","v":115.49141564072399},111.66468103076924,116.72396162323976,118.35303551661538,120.05980356866546,126.32095217225685,130.83704724908455,135.5146658065816,140.3791017672238,145.43053688219638,{"$f":"+AC83","v":150.1477077529226},155.00493572969157,160.00616805599063,165.1554594582984,169.90535061712194]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":2.3276619999999997},2.2552189999999999,3.4858530000000001,4.7813567400000005,0.62792016000000006,3.6211728280961184,5.2864139556377074E-2,0,0,0.11185040271389135,5.4785714194257631,{"$f":"+AC86","v":1.3484700299723442},0,0,0.12531865371639375,2.5640196550374164]
[null,null,null,null,"plus non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R90","v":7.7718659999999975},9.1627500000000008,10.078678,11.554468999999999,10.372314540000001,14.263523246151113,{"$f":"+X90","v":13.975165814539361},{"$f":"+Y90","v":14.459410928441693},{"$f":"+Z90","v":14.456904052125012},{"$f":"+AA90","v":16.478816645154026},{"$f":"+AB90","v":15.276351585073245},{"$f":"+AC90","v":16.027085852329332},15.745275850144095,16.115992635269595,16.491485437518737,16.870789602581667]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R132","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AC132","v":0},0,0,0,0]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R84","v":-0.14350099999999996},-5.1801E-2,-3.0192000000000004E-2,-7.8162999999999996E-2,-0.29206253999999998,-7.2579199999999996E-2,{"$f":"-X84","v":0},{"$f":"-Y84","v":0},{"$f":"-Z84","v":0},{"$f":"-AA84","v":0},{"$f":"-AB84","v":0},{"$f":"-AC84","v":0},0,0,0,0]
[null,null,null,null,"less Total operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-83.545121208144778},-82.598326239819002,-80.327137076923066,-84.740477800904983,-82.723334394886876,-82.647363623283269,{"$f":"+X128","v":-88.907827449173908},{"$f":"+Y128","v":-90.715431670733025},{"$f":"+Z128","v":-92.091053242262007},{"$f":"+AA128","v":-95.054082900952906},{"$f":"+AB128","v":-98.695014690401848},{"$f":"+AC128","v":-100.96500002828112},-103.28719502893158,-105.662800514597,-108.09304492643271,-110.57918495974066]
[null,null,null,null,"less Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R174","v":0},0,0,0,0,0,{"$f":"-X174","v":0},{"$f":"-Y174","v":0},{"$f":"-Z174","v":0},{"$f":"-AA174","v":0},{"$f":"-AB174","v":0},{"$f":"-AC174","v":-8.4823363579452558},-14.565968223053972,-14.72668751859003,-14.873618581860569,-15.885365896611809]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":0.45693728615384621},-4.1423348416294581E-4,-0.18018916923076925,-0.25020872036199093,-0.3005945619547512,-0.42040420455257033,{"$f":"+X189","v":-2.7375969352997104E-2},{"$f":"+Y189","v":-1.0780482705317299E-2},{"$f":"+Z189","v":-1.8123208993082063E-2},{"$f":"+AA189","v":-1.2582516920856018E-2},{"$f":"+AB189","v":-3.0081722880531514E-2},{"$f":"+AC189","v":-3.1200351311824748E-2},-2.0715257012532962E-3,-4.1859761638737197E-2,-3.6436482575439827E-2,1.3285257226865493E-2]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-13.560100167420815},-13.886872413078731,-14.905076802087219,-14.459926235444604,-13.755489448212582,-14.661654409707486,{"$f":"-X195","v":-15.080664041581528},{"$f":"-Y195","v":-15.711188169948969},{"$f":"-Z195","v":-16.483474813109382},{"$f":"-AA195","v":-17.054644263043613},{"$f":"-AB195","v":-17.310720008168126},{"$f":"-AC195","v":-17.743114797229108},-19.6177694063838,-21.106297914031313,-22.367066640109385,-23.623195501520719]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R205:R214)","v":23.231342747692324},30.37197075434209,29.786616982528191,33.531011606528196,32.28178927156118,40.142498205369357,36.33311466624415,38.859057854138925,41.37891859434216,44.84845913417432,50.1496434652449,{"$f":"+SUM(AC205:AC214)","v":40.301612100456936},33.277207395765046,34.584514982403164,36.402096918555429,39.265698774094687]
[]
[null,null,null,"Primary Indicator"]
[]
[null,null,null,"FFO interest cover (times)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":23.231342747692324},30.37197075434209,29.786616982528191,33.531011606528196,32.28178927156118,40.142498205369357,36.33311466624415,38.859057854138925,41.37891859434216,44.84845913417432,50.1496434652449,40.301612100456936,33.277207395765046,34.584514982403164,36.402096918555429,39.265698774094687]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R213","v":13.560100167420815},13.886872413078731,14.905076802087219,14.459926235444604,13.755489448212582,14.661654409707486,15.080664041581528,15.711188169948969,16.483474813109382,17.054644263043613,17.310720008168126,17.743114797229108,19.6177694063838,21.106297914031313,22.367066640109385,23.623195501520719]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R212","v":-0.45693728615384621},4.1423348416294581E-4,0.18018916923076925,0.25020872036199093,0.3005945619547512,0.42040420455257033,2.7375969352997104E-2,1.0780482705317299E-2,1.8123208993082063E-2,1.2582516920856018E-2,3.0081722880531514E-2,3.1200351311824748E-2,2.0715257012532962E-3,4.1859761638737197E-2,3.6436482575439827E-2,-1.3285257226865493E-2]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R221+R222","v":13.10316288126697},13.887286646562893,15.085265971317988,14.710134955806595,14.056084010167334,15.082058614260056,{"$f":"+X221+X222","v":15.108040010934525},{"$f":"+Y221+Y222","v":15.721968652654287},{"$f":"+Z221+Z222","v":16.501598022102463},{"$f":"+AA221+AA222","v":17.067226779964468},{"$f":"+AB221+AB222","v":17.340801731048657},{"$f":"+AC221+AC222","v":17.774315148540932},19.619840932085054,21.148157675670049,22.403503122684825,23.609910244293854]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R220:R222)/R223),0,SUM(R220:R222)/R223)","v":2.7729568775265077},3.1870341937428908,2.9745503353512142,3.2794496248514942,3.2966417423380836,3.66160603350359,{"$f":"+IF(ISERROR(SUM(X220:X222)/X223),0,SUM(X220:X222)/X223)","v":3.404886050073197},{"$f":"+IF(ISERROR(SUM(Y220:Y222)/Y223),0,SUM(Y220:Y222)/Y223)","v":3.4716407157813838},{"$f":"+IF(ISERROR(SUM(Z220:Z222)/Z223),0,SUM(Z220:Z222)/Z223)","v":3.50757039038999},{"$f":"+IF(ISERROR(SUM(AA220:AA222)/AA223),0,SUM(AA220:AA222)/AA223)","v":3.6277531617979526},{"$f":"+IF(ISERROR(SUM(AB220:AB222)/AB223),0,SUM(AB220:AB222)/AB223)","v":3.8920025869076231},{"$f":"+IF(ISERROR(SUM(AC220:AC222)/AC223),0,SUM(AC220:AC222)/AC223)","v":3.2674073101356731},2.6960997548836185,2.6353441048054513,2.6248395047512116,2.6631024162230599]
[]
[null,null,null,"Secondary Indicators"]
[]
[null,null,null,"Net Debt / RAV (Gearing) (%)"]
[null,null,null,null,"Interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R192","v":202.5},228.87329860705879,244.28905707353118,265.78756887109347,270.64129400981415,276.8240530892827,276.04152033163052,281.54577909297939,296.55077868083447,306.71338058524844,305.42380142175699,299.95199990427346,316.40738306143709,347.56021283445801,358.82033390701952,369.17824182693175]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-7.9690000000000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"divided by Average regulatory asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('Rev&RAV_FO'!R45,'Rev&RAV_FO'!R62)*'Rev&RAV_FO'!R85","v":472.84734539003},{"$f":"+SUM('Rev&RAV_FO'!S45,'Rev&RAV_FO'!S62)*'Rev&RAV_FO'!S85","v":520.40667806945055},{"$f":"+SUM('Rev&RAV_FO'!T45,'Rev&RAV_FO'!T62)*'Rev&RAV_FO'!T85","v":567.97203616026263},{"$f":"+SUM('Rev&RAV_FO'!U45,'Rev&RAV_FO'!U62)*'Rev&RAV_FO'!U85","v":601.54350652843505},{"$f":"+SUM('Rev&RAV_FO'!V45,'Rev&RAV_FO'!V62)*'Rev&RAV_FO'!V85","v":628.4579670264277},{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":660.03135553065249},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":693.55761078437638},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":735.98843662066793},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":783.84192804655061},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":825.93991755462105},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":860.58961825239612},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":900.60432009380247},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":952.84926942386403},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":999.29509023867388},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":1035.8074119423777},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":1073.7873105460808}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,{"$f":"SUM(R230:R231)/R232","v":0.41140338821092531},0.43979700540375205,0.43010754319003308,0.44184263646195582,0.43064342917055143,0.41941045795729126,{"$f":"SUM(X230:X231)/X232","v":0.39800806167989766},{"$f":"SUM(Y230:Y231)/Y232","v":0.38254103608707846},{"$f":"SUM(Z230:Z231)/Z232","v":0.37832982399893128},{"$f":"SUM(AA230:AA231)/AA232","v":0.37135071700292882},{"$f":"SUM(AB230:AB231)/AB232","v":0.3549006343371684},{"$f":"SUM(AC230:AC231)/AC232","v":0.3330563636126373},0.33206446519369359,0.34780538424485402,0.34641607095101651,0.34380946599115986]
[]
[null,null,null,"FFO / Net debt (%)"]
[null,null,null,null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":23.231342747692324},30.37197075434209,29.786616982528191,33.531011606528196,32.28178927156118,40.142498205369357,36.33311466624415,38.859057854138925,41.37891859434216,44.84845913417432,50.1496434652449,40.301612100456936,33.277207395765046,34.584514982403164,36.402096918555429,39.265698774094687]
[null,null,null,null,"(divided by Non-current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R192","v":202.5},228.87329860705879,244.28905707353118,265.78756887109347,270.64129400981415,276.8240530892827,276.04152033163052,281.54577909297939,296.55077868083447,306.71338058524844,305.42380142175699,299.95199990427346,316.40738306143709,347.56021283445801,358.82033390701952,369.17824182693175]
[null,null,null,null,"plus Current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-7.9690000000000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(R237/SUM(R238:R240)),0,R237/SUM(R238:R240))","v":0.1194223169967374},0.13270211483466327,0.12193185130499888,0.12615718541295165,0.11927887571506571,0.14501087516561428,0.1316219191322896,0.13802038865340571,0.13953400755988776,0.14622270162650783,0.16419690682846852,0.13436020467714424,0.10517203193486666,9.9506542191225081E-2,0.10144937028008073,0.1063597317647506]
[]
[null,null,null,"Internal financing ratio (%)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":23.231342747692324},30.37197075434209,29.786616982528191,33.531011606528196,32.28178927156118,40.142498205369357,36.33311466624415,38.859057854138925,41.37891859434216,44.84845913417432,50.1496434652449,40.301612100456936,33.277207395765046,34.584514982403164,36.402096918555429,39.265698774094687]
[null,null,null,null,"less Dividends",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"(divided by Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R136","v":58.620300354751116},55.590388220814475,53.2071147800905,39.907130745248864,39.00461650102973,39.85195631137843,42.518601341997162,54.577440438891543,52.128505958793831,43.875160533899461,45.287184010655125,57.484553979736191,65.104789449968266,46.721816208293873,47.038979506157126,53.489434490624433]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R86","v":-2.3276619999999997},-2.2552189999999999,-3.4858530000000001,-4.7813567400000005,-0.62792016000000006,-3.6211728280961184,-5.2864139556377074E-2,0,0,-0.11185040271389135,-5.4785714194257631,-1.3484700299723442,0,0,-0.12531865371639375,-2.5640196550374164]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R87","v":0},-9.245000000000001,-1.1479999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R245:R246)/SUM(R247:R249)),0,SUM(R245:R246)/SUM(R247:R249))","v":0.41268882444788785},0.6888603806946566,0.61323073417188778,0.95459851223542114,0.84118208051816357,1.1079666059082602,{"$f":"+IF(ISERROR(SUM(X245:X246)/SUM(X247:X249)),0,SUM(X245:X246)/SUM(X247:X249))","v":0.85558657543229577},{"$f":"+IF(ISERROR(SUM(Y245:Y246)/SUM(Y247:Y249)),0,SUM(Y245:Y246)/SUM(Y247:Y249))","v":0.71199853898696586},{"$f":"+IF(ISERROR(SUM(Z245:Z246)/SUM(Z247:Z249)),0,SUM(Z245:Z246)/SUM(Z247:Z249))","v":0.79378677430446731},{"$f":"+IF(ISERROR(SUM(AA245:AA246)/SUM(AA247:AA249)),0,SUM(AA245:AA246)/SUM(AA247:AA249))","v":1.0247958620985453},{"$f":"+IF(ISERROR(SUM(AB245:AB246)/SUM(AB247:AB249)),0,SUM(AB245:AB246)/SUM(AB247:AB249))","v":1.2597686832294646},{"$f":"+IF(ISERROR(SUM(AC245:AC246)/SUM(AC247:AC249)),0,SUM(AC245:AC246)/SUM(AC247:AC249))","v":0.71792703132842028},0.51113301612530238,0.74022197314033045,0.77593810112266204,0.77104327772025438]

{"sheet":"Outcomes","index":15,"n_rows":183,"n_cols":33,"rows_kept":183,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[17,10,17,21],[17,22,17,32]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[null,"Minimum flow rates"]
[]
[null,"20mm",20]
[null,"25mm",35]
[null,"32mm",60]
[null,"40mm",60]
[null,"50mm",160]
[]
[]
[null,"Business proposed outcomes and outputs",null,null,null,null,null,null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[]
[null,"Outcome 1","GW VALUE: Do Your Job Well"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,null,null,null,null,"Rpt to Cust","GW KPI No.",null,"Unit of measure"]
[null,"Unplanned water supply interruptions restored within 5 hours ",null,null,null,"Yes","KPI #5",null,"percent",null,1,1,0.98799999999999999,0.99019999999999997,0.96789999999999998,0.98199999999999998,0.98340000000000005,0.9889,0.98799999999999999,0.98540000000000005,0.98970000000000002,0.98777999999999999,0.98,0.98,0.98,0.98,0.98,0.98]
[null,"Average time to rectify a sewer blockage ",null,null,null,"Yes","KPI #17",null,"minutes",null,94.18,92.2,90.05,85.48,96.18,108.37,91.11,96.02,93.02,87.51,86.2,72.67,95,95,95,95,95,95]
[null,"Sewer spills contained within 5 hours ",null,null,null,"Yes","KPI #18",null,"percent",null,1,1,0.9879,1,0.98919999999999997,0.9516,1,0.96430000000000005,1,1,0.98460000000000003,1,0.98,0.98,0.98,0.98,0.98,0.98]
[null,"Population receiving water meeting E.Coli standards ",null,null,null,"Yes","KPI #22",null,"percent",null,1,1,1,1,1,1,1,1,1,1,0.88900000000000001,1,1,1,1,1,1,1]
[null,"Number of sewer spills not contained within 1 hour.",null,null,null,"Yes","New",null,"number",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"Number of planned interruptions going over advised times.",null,null,null,"Yes","New",null,"number",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Outcome 2","GW VALUE: Be Easy To Deal With"]
[]
[null,null,null,null,null,"Rpt to Cust","GW KPI No.",null,"Unit of measure"]
[null,"Water Level 1 Complaints ",null,null,null,"Yes","KPI #20",null,"per 1000 customers",null,0.11724507570682031,0.11402137086265311,9.6067631612655302E-2,7.9514010368626958E-2,7.7928959960100366E-2,1.5336012023433425E-2,1.490979573579842E-2,1.4999999999999999E-2,0.03,5.8999999999999997E-2,2.8000000000000001E-2,0.06,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Contacts are resolved at the first point of contact ",null,null,null,"Yes","New",null,"percent",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0.88,0.88,0.88,0.88,0.88]
[null,"Affected customers will receive a minimum of 5 days notification prior to a planned interruption taking place",null,null,null,"Yes","New",null,"percent",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",1,1,1,1,1]
[null,"Customers receive a response to correspondence within 5 days from receipt where necessary",null,null,null,"Yes","New",null,"percent",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 3","GW VALUE: Be Affordable and Fair"]
[]
[null,null,null,null,null,"Rpt to Cust","GW KPI No.",null,"Unit of measure"]
[null,"Prices contained to CPI + 0.57% per annum for until 30 June 2023",null,null,null,"Yes","New",null,"Yes / No",null,"na","na","na","na","na","na","na","na","na","na","na","na","na","Yes","Yes","Yes","Yes","Yes"]
[null,"No customer in genuine hardship will have their services restricted for non-payment",null,null,null,"Yes","New",null,"number",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"The % of hardship customers paying through instalments",null,null,null,"Yes","New",null,"no target set",null,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[null,"The % of customers over 120 days paying through instalments",null,null,null,"Yes","New",null,"no target set",null,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 4","GW VALUE: Prepare and Protect"]
[]
[null,null,null,null,null,"Rpt to Cust","GW KPI No.",null,"Unit of measure"]
[null,"Total CO2 equivalent emissions - annual targets established ",null,null,null,"Yes","KPI #25",null,"tonnes (000's)",null,"na","na","na",70.88,73.290000000000006,68.790000000000006,61.73,47.841000000000001,38.246000000000002,42.706000000000003,60.963000000000001,37.54,70,43.1,43.6,43.7,38.6,36.700000000000003]
[null,"Biosolids Reuse ",null,null,null,"Yes","KPI #27",null,"percent",null,"na","na","na",1,1,1,0.43,1,1,1,1,1,1,1,1,1,1,1]
[null,"Deliver all actions outlined in Gippsland Water’s 2017 Urban Water Strategy",null,null,null,"Yes","New",null,"Yes / No",null,"na","na","na","na","na","na","na","na","na","na","na","na","na","Yes","Yes","Yes","Yes","Yes"]
[null,"Supply reliability of 95%. Water restrictions no more prevalent than 1 in 20 years",null,null,null,"Yes","New",null,"percent",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0.95,0.95,0.95,0.95,0.95]
[null,"No sanctions issued by a regulator",null,null,null,"Yes","New",null,"number",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"Outcome 5","GW VALUE: Be Involved"]
[]
[null,null,null,null,null,"Rpt to Cust","GW KPI No.",null,"Unit of measure"]
[null,"% of operating and capital expenditure spent locally",null,null,null,"Yes","New",null,"no target set",null,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[null,"Level of investments committed to each year for the benefit of the community",null,null,null,"Yes","New",null,"$ value",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",30000,30000,30000,30000,30000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 6"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 7"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 8"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 9"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 10"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Other"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Examples of standards required by Customer Service Code "]
[]
[null,"Number of unplanned water supply interruptions for each customer in any 12 month period"]
[null,"Number of sewer blockages for each customer in any 12 month period"]
[null,"Hours from notification to attend water bursts and leaks, and sewer spills and blockages"]
[null,"Hours to restore an interruption to water services"]
[null,"Hours for clearance of sewer blockages in the water business's pipe"]
[null,"Hours for containment of sewer spills"]

{"sheet":"GSL","index":16,"n_rows":41,"n_cols":33,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[9,6,9,8],[9,10,9,21],[9,22,9,32]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,null,null,null,"$,nominal",null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[null,"Guaranteed Service Levels",null,null,null,null,"Current",null,"Proposed",null,"Number of GSL applicable events for each GSL indicator"]
[null,null,null,null,null,null,"GSL payment/rebate",null,"GSL payment/rebate"]
[]
[null,"GSL 1","A sewer spill within a house, caused by failure of GW's system, contained within one hour of notification",null,null,null,500,null,500,null,"na","na","na","na","na","na","na","na",0,3,3,1,0,0,0,0,0,0]
[null,"GSL 2","No more than five unplanned water interruptions in a financial year",null,null,null,50,null,"discontinued",null,"na","na","na","na","na","na","na","na",0,0,0,36,0,"na","na","na","na","na"]
[null,"GSL 3","Hardship GSL - not restricting the water supplyof or taking legal action against a residential customer prior to taking reasonable endeavours",null,null,null,300,null,"discontinued - See GSL 4",null,"na","na","na","na","na","na","na","na",0,0,0,0,0,"na","na","na","na","na"]
[null,"GSL 4","Hardship GSL - if a customer in genuine hardship is restricted for non-payment Gippsland Water will pay $300 per day to a maximum of $900 until the service is restored",null,null,null,"New",null,"$300 - $900",null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"GSL 5","If we are required to issue a ‘boil water’ alert, we will contribute $5,000 to a fund administered by our Community Consultative Committee. ",null,null,null,"New",null,5000,null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"GSL 6","If a planned interruption goes longer than advised then each affected customer will be compensated by a $50 credit to their next water bill. ",null,null,null,"New",null,50,null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"GSL 7","If a customer is affected by a planned interruption and was not provided a minimum of five days notification, we will credit that customer $50 on their next water bill. ",null,null,null,"New",null,50,null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"GSL 8","If we receive a sanction from a regulator for harm to the environment we will contribute $5,000 to a fund administered by our Community Consultative Committee. ",null,null,null,"New",null,5000,null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"GSL 9","We commit to investing a minimum of $30,000 per year in programs that support the wellbeing of our communities. ",null,null,null,"New",null,30000,null,"na","na","na","na","na","na","na","na","na","na","na","na","na",0,0,0,0,0]
[null,"GSL 10"]
[null,"GSL 11"]
[null,"GSL 12","Footnote:"]
[null,"GSL 13","GW has not included any costs to fund GSL payments in"]
[null,"GSL 14","Operational expenditure forecasts as per commitments"]
[null,"GSL 15","made to customers during price submission engagement"]
[null,"GSL 16","discussions."]
[null,"GSL 17"]
[null,"GSL 18"]
[null,"GSL 19"]
[null,"GSL 20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, (nominal)",{"$f":"+SUMPRODUCT(X15:X35,$I$15:$I$35)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+X37/1000000","v":0},{"$f":"+Y37/1000000","v":0},{"$f":"+Z37/1000000","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+X38/KeyAssumptionsPriceControl_FO!X15","v":0},{"$f":"+Y38/KeyAssumptionsPriceControl_FO!Y15","v":0},{"$f":"+Z38/KeyAssumptionsPriceControl_FO!Z15","v":0},{"$f":"+AA38/KeyAssumptionsPriceControl_FO!AA15","v":0},{"$f":"+AB38/KeyAssumptionsPriceControl_FO!AB15","v":0},{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":0},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":0},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":0},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":0},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!X23","v":0},{"$f":"+Opex_Breakdown!Y23","v":0},{"$f":"+Opex_Breakdown!Z23","v":0},{"$f":"+Opex_Breakdown!AA23","v":0},{"$f":"+Opex_Breakdown!AB23","v":0},{"$f":"+Opex_Breakdown!AC23","v":0},{"$f":"+Opex_Breakdown!AD23","v":0},{"$f":"+Opex_Breakdown!AE23","v":0},{"$f":"+Opex_Breakdown!AF23","v":0},{"$f":"+Opex_Breakdown!AG23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X40-X39","v":0},{"$f":"+Y40-Y39","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Dashboard - Pricing","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dashboard - Opex","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dashboard - Capex","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dashboard data","index":20,"n_rows":99,"n_cols":36,"rows_kept":99,"cut":false,"hidden":true,"merged":[]}
["REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
["Revenue requirement ($m)"]
[null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,"Total prescribed capital expenditure by service category ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Water",{"$f":"Capex_FO_AC!S12","v":26.255033255859374},{"$f":"Capex_FO_AC!T12","v":13.339341529411763},{"$f":"Capex_FO_AC!U12","v":14.746043078651685},{"$f":"Capex_FO_AC!V12","v":13.621282269462773},{"$f":"Capex_FO_AC!W12","v":19.937863628802791},{"$f":"Capex_FO_AC!X12","v":15.856822027873349},{"$f":"Capex_FO_AC!Y12","v":18.225644398491873},{"$f":"Capex_FO_AC!Z12","v":18.848381840433781},{"$f":"Capex_FO_AC!AA12","v":17.368191530702369},{"$f":"Capex_FO_AC!AB12","v":16.165744555334989},{"$f":"Capex_FO_AC!AC12","v":22.488766982439927},{"$f":"Capex_FO_AC!AD12","v":28.323200683918671},{"$f":"Capex_FO_AC!AE12","v":16.955253784658041},{"$f":"Capex_FO_AC!AF12","v":15.647846788354897},{"$f":"Capex_FO_AC!AG12","v":18.261221829944546}]
[null,"Values",{"$f":"'Rev&RAV_FO'!S23","v":116.31981058583483},{"$f":"'Rev&RAV_FO'!T23","v":118.28194608523799},{"$f":"'Rev&RAV_FO'!U23","v":121.39785016479165},{"$f":"'Rev&RAV_FO'!V23","v":122.65531648789015},{"$f":"'Rev&RAV_FO'!W23","v":124.23449224723136},{"$f":"'Rev&RAV_FO'!X23","v":123.2072418193423},{"$f":"'Rev&RAV_FO'!Y23","v":124.73737743731604},{"$f":"'Rev&RAV_FO'!Z23","v":125.87527813354214},{"$f":"'Rev&RAV_FO'!AA23","v":128.39694381724368},{"$f":"'Rev&RAV_FO'!AB23","v":131.03852717898965},{"$f":"'Rev&RAV_FO'!AC23","v":132.99727251964515},{"$f":"'Rev&RAV_FO'!AD23","v":135.38807062524975},{"$f":"'Rev&RAV_FO'!AE23","v":137.304317984557},{"$f":"'Rev&RAV_FO'!AF23","v":138.60674194758235},{"$f":"'Rev&RAV_FO'!AG23","v":139.9320772909561},null,null,"Sewerage",{"$f":"Capex_FO_AC!S13","v":31.62299797851562},{"$f":"Capex_FO_AC!T13","v":41.492472352941178},{"$f":"Capex_FO_AC!U13","v":25.038631904494377},{"$f":"Capex_FO_AC!V13","v":24.103265605156313},{"$f":"Capex_FO_AC!W13","v":17.105761735255864},{"$f":"Capex_FO_AC!X13","v":22.243020380943758},{"$f":"Capex_FO_AC!Y13","v":31.199726625387363},{"$f":"Capex_FO_AC!Z13","v":27.930594553156848},{"$f":"Capex_FO_AC!AA13","v":19.757914156615904},{"$f":"Capex_FO_AC!AB13","v":21.225513215967215},{"$f":"Capex_FO_AC!AC13","v":25.545858756931601},{"$f":"Capex_FO_AC!AD13","v":25.358151732902034},{"$f":"Capex_FO_AC!AE13","v":19.52112199630314},{"$f":"Capex_FO_AC!AF13","v":20.93127356746745},{"$f":"Capex_FO_AC!AG13","v":22.286584662661735}]
[null,"Reg period average",{"$f":"AVERAGE($C$5:$G$5)","v":120.57788311419719},{"$f":"AVERAGE($C$5:$G$5)","v":120.57788311419719},{"$f":"AVERAGE($C$5:$G$5)","v":120.57788311419719},{"$f":"AVERAGE($C$5:$G$5)","v":120.57788311419719},{"$f":"AVERAGE($C$5:$G$5)","v":120.57788311419719},null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",{"$f":"Capex_FO_AC!S14","v":0},{"$f":"Capex_FO_AC!T14","v":0},{"$f":"Capex_FO_AC!U14","v":0},{"$f":"Capex_FO_AC!V14","v":0},{"$f":"Capex_FO_AC!W14","v":0},{"$f":"Capex_FO_AC!X14","v":0},{"$f":"Capex_FO_AC!Y14","v":0},{"$f":"Capex_FO_AC!Z14","v":0},{"$f":"Capex_FO_AC!AA14","v":0},{"$f":"Capex_FO_AC!AB14","v":0},{"$f":"Capex_FO_AC!AC14","v":0},{"$f":"Capex_FO_AC!AD14","v":0},{"$f":"Capex_FO_AC!AE14","v":0},{"$f":"Capex_FO_AC!AF14","v":0},{"$f":"Capex_FO_AC!AG14","v":0}]
[null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($H$5:$L$5)","v":126.65107367728676},{"$f":"AVERAGE($H$5:$L$5)","v":126.65107367728676},{"$f":"AVERAGE($H$5:$L$5)","v":126.65107367728676},{"$f":"AVERAGE($H$5:$L$5)","v":126.65107367728676},{"$f":"AVERAGE($H$5:$L$5)","v":126.65107367728676},null,null,null,null,null,null,null,"Rural water",{"$f":"Capex_FO_AC!S15","v":0},{"$f":"Capex_FO_AC!T15","v":0},{"$f":"Capex_FO_AC!U15","v":0},{"$f":"Capex_FO_AC!V15","v":0},{"$f":"Capex_FO_AC!W15","v":0},{"$f":"Capex_FO_AC!X15","v":0},{"$f":"Capex_FO_AC!Y15","v":0},{"$f":"Capex_FO_AC!Z15","v":0},{"$f":"Capex_FO_AC!AA15","v":0},{"$f":"Capex_FO_AC!AB15","v":0},{"$f":"Capex_FO_AC!AC15","v":0},{"$f":"Capex_FO_AC!AD15","v":0},{"$f":"Capex_FO_AC!AE15","v":0},{"$f":"Capex_FO_AC!AF15","v":0},{"$f":"Capex_FO_AC!AG15","v":0}]
[null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($M$5:$Q$5)","v":136.84569607359808},{"$f":"AVERAGE($M$5:$Q$5)","v":136.84569607359808},{"$f":"AVERAGE($M$5:$Q$5)","v":136.84569607359808},{"$f":"AVERAGE($M$5:$Q$5)","v":136.84569607359808},{"$f":"AVERAGE($M$5:$Q$5)","v":136.84569607359808},null,null,"Bulk Water",{"$f":"Capex_FO_AC!S16","v":0},{"$f":"Capex_FO_AC!T16","v":0},{"$f":"Capex_FO_AC!U16","v":0},{"$f":"Capex_FO_AC!V16","v":0},{"$f":"Capex_FO_AC!W16","v":0},{"$f":"Capex_FO_AC!X16","v":0},{"$f":"Capex_FO_AC!Y16","v":0},{"$f":"Capex_FO_AC!Z16","v":0},{"$f":"Capex_FO_AC!AA16","v":0},{"$f":"Capex_FO_AC!AB16","v":0},{"$f":"Capex_FO_AC!AC16","v":0},{"$f":"Capex_FO_AC!AD16","v":0},{"$f":"Capex_FO_AC!AE16","v":0},{"$f":"Capex_FO_AC!AF16","v":0},{"$f":"Capex_FO_AC!AG16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(U4:U8)","v":57.878031234374994},54.83181388235294,39.784674983146061,37.724547874619084,37.043625364058656,38.099842408817111,49.425371023879237,46.778976393590625,37.126105687318272,37.391257771302207,48.034625739371528,53.681352416820701,36.476375780961177,36.579120355822347,40.547806492606284]
["REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Revenue requirement ($m)",null,"4th Reg Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"'Capex_FO input'!D11","v":23.982280693160813},{"$f":"'Capex_FO input'!E11","v":23.736100582255073},{"$f":"'Capex_FO input'!F11","v":20.218059385397414},{"$f":"'Capex_FO input'!G11","v":21.141066293900181},{"$f":"'Capex_FO input'!H11","v":19.788798544362294},{"$f":"'Capex_FO input'!I11","v":24.256496349353046},{"$f":"'Capex_FO input'!J11","v":34.976214708872455},{"$f":"'Capex_FO input'!K11","v":27.892098516635858},{"$f":"'Capex_FO input'!L11","v":26.355531677448969},{"$f":"'Capex_FO input'!M11","v":19.152269524029574}]
[null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!X15:AB15)","v":392.08028506491877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"'Capex_FO input'!D12","v":10.940737778502875},{"$f":"'Capex_FO input'!E12","v":20.557352234600128},{"$f":"'Capex_FO input'!F12","v":17.196910076585088},{"$f":"'Capex_FO input'!G12","v":9.9683940514587555},{"$f":"'Capex_FO input'!H12","v":10.458664864647858},{"$f":"'Capex_FO input'!I12","v":15.896885397412197},{"$f":"'Capex_FO input'!J12","v":9.5309824399260634},{"$f":"'Capex_FO input'!K12","v":5.7837865064695011},{"$f":"'Capex_FO input'!L12","v":8.4831626155268012},{"$f":"'Capex_FO input'!M12","v":17.714722735674677}]
[null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!X16:AB16)","v":145.42451778668408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"'Capex_FO input'!D13","v":3.125148336414048},{"$f":"'Capex_FO input'!E13","v":5.1319182070240297},{"$f":"'Capex_FO input'!F13","v":9.3640069316081309},{"$f":"'Capex_FO input'!G13","v":5.9145196487985201},{"$f":"'Capex_FO input'!H13","v":2.2540161737523099},{"$f":"'Capex_FO input'!I13","v":6.7047560073937147},{"$f":"'Capex_FO input'!J13","v":9.1741552680221812},{"$f":"'Capex_FO input'!K13","v":2.8004907578558225},{"$f":"'Capex_FO input'!L13","v":1.638300369685767},{"$f":"'Capex_FO input'!M13","v":1.638300369685767}]
[null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!X17:AB17)","v":95.75056553483094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0},{"$f":"'Capex_FO input'!L14","v":0},{"$f":"'Capex_FO input'!M14","v":0}]
[null,"Adjustments from last period",{"$f":"SUM('Rev&RAV_FO'!X18:AB18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D15","v":5.1675600739371531E-2},{"$f":"'Capex_FO input'!E15","v":0},{"$f":"'Capex_FO input'!F15","v":0},{"$f":"'Capex_FO input'!G15","v":0.1021256931608133},{"$f":"'Capex_FO input'!H15","v":4.8897781885397409},{"$f":"'Capex_FO input'!I15","v":1.1764879852125694},{"$f":"'Capex_FO input'!J15","v":0},{"$f":"'Capex_FO input'!K15","v":0},{"$f":"'Capex_FO input'!L15","v":0.1021256931608133},{"$f":"'Capex_FO input'!M15","v":2.042513863216266}]
[null,"Non-prescribed revenue offset of revenue requirement",{"$f":"SUM('Rev&RAV_FO'!X19:AB19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z12:Z16)","v":38.099842408817111},49.425371023879229,46.778976393590632,37.126105687318272,37.391257771302207,48.034625739371521,53.681352416820701,36.476375780961177,36.579120355822354,40.547806492606277]
[null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!X20:AB20)","v":0}]
[null,"Total revenue requirement",{"$f":"SUM(C13:C18)","v":633.2553683864337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Water ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":12.992906589648797},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":13.945159232902032},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":10.822990924214418},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":9.2155233225508315},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":9.9264437615526795},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":12.078073821626617},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":18.691113807763401},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":12.255020882624768},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":9.1561351894639547},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":9.7817255268022176},"Renewals"]
["VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":1.9110827210341634},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":1.4638585482146091},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.86433731178313578},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":5.4061896868946047},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":5.1230669675346192},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":6.6310212569316072},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":5.2233207024029564},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":2.968181146025878},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":5.9218502310536039},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":7.9096349353049904},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.95283271719038809},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":2.8166266173752312},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":7.161053604436229},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":2.7464785212569316},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.82211182994454712},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":2.603183918669131},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":4.4087661737523103},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":1.7320517560073938},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.56986136783733821},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.56986136783733821},"Improvements / Compliance"]
["Total tariff revenue - Fixed vs Variable ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Government contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!Z$42:Z$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AA$42:AA$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AB$42:AB$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AC$42:AC$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AD$42:AD$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AE$42:AE$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AF$42:AF$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AG$42:AG$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AH$42:AH$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AI$42:AI$596)","v":0}]
[null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S458,RevenueTariffBasket_FO!S461+RevenueTariffBasket_FO!S463)","v":61.494894971630863},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T458,RevenueTariffBasket_FO!T461+RevenueTariffBasket_FO!T463)","v":62.780247638839356},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U458,RevenueTariffBasket_FO!U461+RevenueTariffBasket_FO!U463)","v":64.425414907397027},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V458,RevenueTariffBasket_FO!V461+RevenueTariffBasket_FO!V463)","v":65.415350780896503},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W458,RevenueTariffBasket_FO!W461+RevenueTariffBasket_FO!W463)","v":65.862854755690975},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X458,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":67.119520025719453},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y458,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":68.390616692972728},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z458,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":69.6493640506296},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA458,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":70.920239117027265},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB458,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":72.203339251344033},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC458,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":73.082194022693656},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD458,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":73.961048794043279},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE458,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":74.839903565392902},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF458,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":75.718758336742539},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG458,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":76.158185722417343},null,null,"Customer contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AK$42:AK$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AL$42:AL$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AM$42:AM$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AN$42:AN$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AO$42:AO$596)","v":0.29412199630314234},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AP$42:AP$596)","v":1.1764879852125694},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AQ$42:AQ$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AR$42:AR$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AS$42:AS$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AT$42:AT$596)","v":0}]
[null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S459,RevenueTariffBasket_FO!S462+RevenueTariffBasket_FO!S464)","v":36.582785095784359},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T459,RevenueTariffBasket_FO!T462+RevenueTariffBasket_FO!T464)","v":33.569380341711557},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U459,RevenueTariffBasket_FO!U462+RevenueTariffBasket_FO!U464)","v":34.203945620476105},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V459,RevenueTariffBasket_FO!V462+RevenueTariffBasket_FO!V464)","v":33.665695771664531},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W459,RevenueTariffBasket_FO!W462+RevenueTariffBasket_FO!W464)","v":34.364854558477163},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X459,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":34.676324753719236},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y459,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":34.95777697923856},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z459,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":35.248445073407829},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA459,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":35.56288493439002},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB459,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":35.902574102275537},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC459,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":36.220970581043915},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD459,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":36.539367059812278},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE459,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":36.857763538580656},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF459,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":37.176160017349034},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG459,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":37.494556496117397},null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z20:Z24)","v":15.856822027873347},18.225644398491873,18.848381840433781,17.368191530702369,16.165744555334989,22.488766982439927,28.323200683918671,16.955253784658041,15.647846788354897,18.261221829944546]
[null,"Total tariff revenue",{"$f":"SUM(C24:C25)","v":98.07768006741523},{"$f":"SUM(D24:D25)","v":96.349627980550906},98.629360527873132,99.081046552561034,100.22770931416814,101.79584477943868,103.34839367221129,104.89780912403742,106.48312405141729,108.10591335361957,109.30316460373757,110.50041585385556,111.69766710397356,112.89491835409157,113.65274221853474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Sewerage ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","Sewerage"]
["DIFFERENCES BETWEEN REGULATORY PERIOD 3 AND REGULATORY PERIOD 4 (REV RAV, OPEX, CAPEX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":10.989374103512013},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.7909413493530479},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.3950684611829942},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":11.925542971349351},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.8623547828096108},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":12.178422527726431},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":16.285100901109058},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":15.637077634011089},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":17.199396487985013},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.3705439972273563},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.0296550574687107},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":19.093493686385518},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":16.332572764801952},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":4.5622043645641499},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":5.3355978971132396},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.2658641404805895},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":4.3076617375231061},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.8156053604436226},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.5613123844731978},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":9.8050878003696855},"Growth"]
["$m",null,"Total revenue requirement ","Total operating expenditure","Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.1723156192236601},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.3152915896487984},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.2029533271719037},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":3.1680411275415894},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.4319043438077628},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":4.1015720887245841},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":4.76538909426987},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.0684390018484287},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.0684390018484287},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.0684390018484287},"Improvements / Compliance"]
[null,"3rd regulatory period",{"$f":"SUM('Rev&RAV_FO'!S23:W23)","v":602.88941557098599},{"$f":"SUM(Opex_Breakdown!S37:W37)","v":381.5644439479758},{"$f":"SUM(Capex_FO_AC!S17:W17)","v":227.26269333855174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!Z$42:Z$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AA$42:AA$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AB$42:AB$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AC$42:AC$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AD$42:AD$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AE$42:AE$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AF$42:AF$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AG$42:AG$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AH$42:AH$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AI$42:AI$596)","v":0}]
[null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":633.25536838643382},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":392.08028506491883},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":208.82155328490745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AK$42:AK$597)","v":5.1675600739371531E-2},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AL$42:AL$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AM$42:AM$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AN$42:AN$597)","v":0.1021256931608133},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AO$42:AO$597)","v":4.5956561922365982},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AP$42:AP$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AQ$42:AQ$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AR$42:AR$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AS$42:AS$597)","v":0.1021256931608133},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AT$42:AT$597)","v":2.042513863216266}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z28:Z32)","v":22.243020380943754},31.199726625387363,27.930594553156851,19.757914156615904,21.225513215967212,25.545858756931604,25.358151732902034,19.52112199630314,20.931273567467453,22.286584662661738]
["OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Total prescribed operating expenditure ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D19","v":9.8918946395563765},{"$f":"'Capex_FO input'!E19","v":20.820365064695007},{"$f":"'Capex_FO input'!F19","v":21.554648798521256},{"$f":"'Capex_FO input'!G19","v":8.1925231053604417},{"$f":"'Capex_FO input'!H19","v":14.277171903881699},{"$f":"'Capex_FO input'!I19","v":0},{"$f":"'Capex_FO input'!J19","v":0},{"$f":"'Capex_FO input'!K19","v":0},{"$f":"'Capex_FO input'!L19","v":0.10212569316081331},{"$f":"'Capex_FO input'!M19","v":2.042513863216266}]
[null,"Controllable opex",{"$f":"Opex_Breakdown!S17","v":74.784298989257806},{"$f":"Opex_Breakdown!T17","v":69.225707661290301},{"$f":"Opex_Breakdown!U17","v":72.938049531835205},{"$f":"Opex_Breakdown!V17","v":70.186588721811461},{"$f":"Opex_Breakdown!W17","v":68.963603868000092},{"$f":"Opex_Breakdown!X17","v":73.048510962841277},{"$f":"Opex_Breakdown!Y17","v":72.909467245059602},{"$f":"Opex_Breakdown!Z17","v":72.154143142177873},{"$f":"Opex_Breakdown!AA17","v":73.054762078513789},{"$f":"Opex_Breakdown!AB17","v":74.221334543253406},{"$f":"Opex_Breakdown!AC17","v":74.221334543253406},{"$f":"Opex_Breakdown!AD17","v":74.221334543253406},{"$f":"Opex_Breakdown!AE17","v":74.221334543253406},{"$f":"Opex_Breakdown!AF17","v":74.221334543253406},{"$f":"Opex_Breakdown!AG17","v":74.221334543253406},null,null,"Significant projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D20","v":7.5520091555823576},{"$f":"'Capex_FO input'!E20","v":7.5396127614023465},{"$f":"'Capex_FO input'!F20","v":8.1818513196534788},{"$f":"'Capex_FO input'!G20","v":10.328273760331214},{"$f":"'Capex_FO input'!H20","v":8.4479580485665267},{"$f":"'Capex_FO input'!I20","v":11.739077795748614},{"$f":"'Capex_FO input'!J20","v":10.72292714879852},{"$f":"'Capex_FO input'!K20","v":10.791621996303142},{"$f":"'Capex_FO input'!L20","v":11.399269870609782},{"$f":"'Capex_FO input'!M20","v":10.079805914972273}]
[null,"Non-controllable opex",{"$f":"Opex_Breakdown!S34","v":5.0592977929687502},{"$f":"Opex_Breakdown!T34","v":5.064518064516129},{"$f":"Opex_Breakdown!U34","v":5.080414218164794},{"$f":"Opex_Breakdown!V34","v":5.1135316656192238},{"$f":"Opex_Breakdown!W34","v":5.1484334345120342},{"$f":"Opex_Breakdown!X34","v":5.5718061848235907},{"$f":"Opex_Breakdown!Y34","v":5.4253607182715777},{"$f":"Opex_Breakdown!Z34","v":5.3219634922985817},{"$f":"Opex_Breakdown!AA34","v":5.2207183725150887},{"$f":"Opex_Breakdown!AB34","v":5.1522183251640215},{"$f":"Opex_Breakdown!AC34","v":5.1522183251640215},{"$f":"Opex_Breakdown!AD34","v":5.1522183251640215},{"$f":"Opex_Breakdown!AE34","v":5.1522183251640215},{"$f":"Opex_Breakdown!AF34","v":5.1522183251640215},{"$f":"Opex_Breakdown!AG34","v":5.1522183251640215},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"'Capex_FO input'!D21","v":20.655938613678373},{"$f":"'Capex_FO input'!E21","v":21.065393197781876},{"$f":"'Capex_FO input'!F21","v":17.042476275415897},{"$f":"'Capex_FO input'!G21","v":18.605308821626618},{"$f":"'Capex_FO input'!H21","v":14.666127818853971},{"$f":"'Capex_FO input'!I21","v":36.295547943622914},{"$f":"'Capex_FO input'!J21","v":42.958425268022168},{"$f":"'Capex_FO input'!K21","v":25.684753784658042},{"$f":"'Capex_FO input'!L21","v":25.077724792051757},{"$f":"'Capex_FO input'!M21","v":28.425486714417744}]
[null,"Total prescribed opex",{"$f":"SUM(C37:C38)","v":79.843596782226555},74.290225725806437,78.018463749999995,75.300120387430681,74.112037302512121,78.620317147664863,78.334827963331179,77.476106634476452,78.275480451028884,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,79.37355286841742,null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"'Capex_FO input'!D22","v":0},{"$f":"'Capex_FO input'!E22","v":0},{"$f":"'Capex_FO input'!F22","v":0},{"$f":"'Capex_FO input'!G22","v":0},{"$f":"'Capex_FO input'!H22","v":0},{"$f":"'Capex_FO input'!I22","v":0},{"$f":"'Capex_FO input'!J22","v":0},{"$f":"'Capex_FO input'!K22","v":0},{"$f":"'Capex_FO input'!L22","v":0},{"$f":"'Capex_FO input'!M22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z36:Z39)","v":38.099842408817111},49.425371023879229,46.778976393590632,37.126105687318272,37.3912577713022,48.034625739371528,53.681352416820687,36.476375780961185,36.579120355822354,40.547806492606284]
["Forecast variations to baseline operating expenditure ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Water",null,null,null,null,null,{"$f":"Opex_FO!X182","v":0.10456479104755556},{"$f":"Opex_FO!Y182","v":0.28939325738177091},{"$f":"Opex_FO!Z182","v":-0.18978965589251662},{"$f":"Opex_FO!AA182","v":0.23115509654285327},{"$f":"Opex_FO!AB182","v":0.76751219064598086},{"$f":"Opex_FO!AC182","v":0.6996753044618701},{"$f":"Opex_FO!AD182","v":0.63170754832395215},{"$f":"Opex_FO!AE182","v":0.56360866975979473},{"$f":"Opex_FO!AF182","v":0.49537841580986008},{"$f":"Opex_FO!AG182","v":0.42701653302665232},null,"Total prescribed capital expenditure by capital type - Water ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Sewerage",null,null,null,null,null,{"$f":"Opex_FO!X183","v":2.6169842725386339},{"$f":"Opex_FO!Y183","v":2.2931120884227556},{"$f":"Opex_FO!Z183","v":2.016970898815305},{"$f":"Opex_FO!AA183","v":2.4966450827158511},{"$f":"Opex_FO!AB183","v":3.1268604533523265},{"$f":"Opex_FO!AC183","v":3.0590235671682158},{"$f":"Opex_FO!AD183","v":2.9910558110302978},{"$f":"Opex_FO!AE183","v":2.9229569324661404},{"$f":"Opex_FO!AF183","v":2.8547266785162058},{"$f":"Opex_FO!AG183","v":2.786364795732998},null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.9616451016635859},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.5743992606284656},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":5.6169131238447312},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":4.2382162661737519},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":6.1071164510166351},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0}]
[null,"Recycled Water",null,null,null,null,null,{"$f":"Opex_FO!X184","v":0},{"$f":"Opex_FO!Y184","v":0},{"$f":"Opex_FO!Z184","v":0},{"$f":"Opex_FO!AA184","v":0},{"$f":"Opex_FO!AB184","v":0},{"$f":"Opex_FO!AC184","v":0},{"$f":"Opex_FO!AD184","v":0},{"$f":"Opex_FO!AE184","v":0},{"$f":"Opex_FO!AF184","v":0},{"$f":"Opex_FO!AG184","v":0},null,null,"Significant projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.6851954751931282},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.6577079012645166},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.6597069975502339},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.5037774872642911},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.7261769490503314},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.3762754158964881},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.9103927911275416},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.9583918669131233},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.9583918669131233},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.5692929759704248}]
[null,"Rural water",null,null,null,null,null,{"$f":"Opex_FO!X185","v":0},{"$f":"Opex_FO!Y185","v":0},{"$f":"Opex_FO!Z185","v":0},{"$f":"Opex_FO!AA185","v":0},{"$f":"Opex_FO!AB185","v":0},{"$f":"Opex_FO!AC185","v":0},{"$f":"Opex_FO!AD185","v":0},{"$f":"Opex_FO!AE185","v":0},{"$f":"Opex_FO!AF185","v":0},{"$f":"Opex_FO!AG185","v":0},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":10.209981451016636},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":11.99353723659889},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":10.571761719038815},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":10.626197777264325},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":7.3324511552680223},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":19.112491566543444},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":24.412807892791129},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":12.996861917744916},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":11.689454921441774},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":14.691928853974121}]
[null,"Bulk Water",null,null,null,null,null,{"$f":"Opex_FO!X186","v":0},{"$f":"Opex_FO!Y186","v":0},{"$f":"Opex_FO!Z186","v":0},{"$f":"Opex_FO!AA186","v":0},{"$f":"Opex_FO!AB186","v":0},{"$f":"Opex_FO!AC186","v":0},{"$f":"Opex_FO!AD186","v":0},{"$f":"Opex_FO!AE186","v":0},{"$f":"Opex_FO!AF186","v":0},{"$f":"Opex_FO!AG186","v":0},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0}]
[null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(H42:H46)","v":2.7215490635861892},2.5825053458045266,1.8271812429227885,2.7278001792587041,3.8943726439983073,3.7586988716300858,3.6227633593542499,3.486565602225935,3.3501050943260657,3.2133813287596502,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z43:Z46)","v":15.856822027873351},{"$f":"SUM(AA43:AA46)","v":18.225644398491873},18.848381840433781,17.368191530702369,16.165744555334989,22.48876698243993,28.323200683918671,16.955253784658041,15.647846788354897,18.261221829944546]
[]
["Non-controllable operating expenditure ($m)",null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"Total prescribed capital expenditure by capital type - Sewerage ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"External bulk water charges (excl. temporary purchases)",null,null,null,{"$f":"Opex_FO!V191","v":0},{"$f":"Opex_FO!W191","v":0},{"$f":"Opex_FO!X191","v":0},{"$f":"Opex_FO!Y191","v":0},{"$f":"Opex_FO!Z191","v":0},{"$f":"Opex_FO!AA191","v":0},{"$f":"Opex_FO!AB191","v":0},{"$f":"Opex_FO!AC191","v":0},{"$f":"Opex_FO!AD191","v":0},{"$f":"Opex_FO!AE191","v":0},{"$f":"Opex_FO!AF191","v":0},{"$f":"Opex_FO!AG191","v":0},null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.9302495378927906},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":17.245965804066543},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":15.937735674676524},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":3.9543068391866911},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":8.1700554528650642},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0.10212569316081331},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":2.042513863216266}]
[null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!V192","v":0},{"$f":"Opex_FO!W192","v":0},{"$f":"Opex_FO!X192","v":0},{"$f":"Opex_FO!Y192","v":0},{"$f":"Opex_FO!Z192","v":0},{"$f":"Opex_FO!AA192","v":0},{"$f":"Opex_FO!AB192","v":0},{"$f":"Opex_FO!AC192","v":0},{"$f":"Opex_FO!AD192","v":0},{"$f":"Opex_FO!AE192","v":0},{"$f":"Opex_FO!AF192","v":0},{"$f":"Opex_FO!AG192","v":0},null,null,"Significant projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":4.8668136803892281},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":4.8819048601378299},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":5.5221443221032454},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":7.8244962730669227},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":5.7217810995161971},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":8.3628023798521252},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.8125343576709794},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.8332301293900182},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":7.4408780036966577},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.5105129390018481}]
[null,"License fees",null,null,null,{"$f":"Opex_FO!V193","v":0.45353166561922365},{"$f":"Opex_FO!W193","v":0.48843343451203403},{"$f":"Opex_FO!X193","v":0.49864600382811541},{"$f":"Opex_FO!Y193","v":0.45779572656379008},{"$f":"Opex_FO!Z193","v":0.45779578096118295},{"$f":"Opex_FO!AA193","v":0.45779578096118295},{"$f":"Opex_FO!AB193","v":0.48843348890942695},{"$f":"Opex_FO!AC193","v":0.48843348890942695},{"$f":"Opex_FO!AD193","v":0.48843348890942695},{"$f":"Opex_FO!AE193","v":0.48843348890942695},{"$f":"Opex_FO!AF193","v":0.48843348890942695},{"$f":"Opex_FO!AG193","v":0.48843348890942695},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":10.445957162661738},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":9.0718559611829939},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.4707145563770796},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":7.9791110443622904},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":7.3336766635859503},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":17.183056377079481},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":18.545617375231053},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":12.687891866913123},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":13.38826987060998},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":13.733557860443621}]
[null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!V194","v":4.66},{"$f":"Opex_FO!W194","v":4.66},{"$f":"Opex_FO!X194","v":5.0731601809954752},{"$f":"Opex_FO!Y194","v":4.9675649917077873},{"$f":"Opex_FO!Z194","v":4.8641677113373989},{"$f":"Opex_FO!AA194","v":4.762922591553906},{"$f":"Opex_FO!AB194","v":4.6637848362545942},{"$f":"Opex_FO!AC194","v":4.6637848362545942},{"$f":"Opex_FO!AD194","v":4.6637848362545942},{"$f":"Opex_FO!AE194","v":4.6637848362545942},{"$f":"Opex_FO!AF194","v":4.6637848362545942},{"$f":"Opex_FO!AG194","v":4.6637848362545942},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0}]
[null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!V195","v":0},{"$f":"Opex_FO!W195","v":0},{"$f":"Opex_FO!X195","v":0},{"$f":"Opex_FO!Y195","v":0},{"$f":"Opex_FO!Z195","v":0},{"$f":"Opex_FO!AA195","v":0},{"$f":"Opex_FO!AB195","v":0},{"$f":"Opex_FO!AC195","v":0},{"$f":"Opex_FO!AD195","v":0},{"$f":"Opex_FO!AE195","v":0},{"$f":"Opex_FO!AF195","v":0},{"$f":"Opex_FO!AG195","v":0},null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z50:Z53)","v":22.243020380943758},{"$f":"SUM(AA50:AA53)","v":31.199726625387367},27.930594553156848,19.757914156615904,21.225513215967212,25.545858756931608,25.358151732902034,19.52112199630314,20.93127356746745,22.286584662661735]
[null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(F50:F54)","v":5.1135316656192238},5.1484334345120342,5.5718061848235907,5.4253607182715777,5.3219634922985817,5.2207183725150887,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215,5.1522183251640215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Total prescribed operating expenditure - Water ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":10.209981451016636},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":11.99353723659889},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":10.571761719038815},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":10.626197777264325},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":7.3324511552680223},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":19.112491566543444},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":24.412807892791129},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":12.996861917744916},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":11.689454921441774},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":14.691928853974121}]
[null,"Operations and maintenance",{"$f":"Opex_Breakdown!S49","v":14.065209936309556},{"$f":"Opex_Breakdown!T49","v":13.236335643869543},{"$f":"Opex_Breakdown!U49","v":13.803074533718522},{"$f":"Opex_Breakdown!V49","v":13.773702268571975},{"$f":"Opex_Breakdown!W49","v":14.317836660180134},{"$f":"Opex_Breakdown!X49","v":15.133644662969425},{"$f":"Opex_Breakdown!Y49","v":15.581161335533602},{"$f":"Opex_Breakdown!Z49","v":15.015661862789404},{"$f":"Opex_Breakdown!AA49","v":15.158342161211497},{"$f":"Opex_Breakdown!AB49","v":15.339726539213471},{"$f":"Opex_Breakdown!AC49","v":15.339726539213471},{"$f":"Opex_Breakdown!AD49","v":15.339726539213471},{"$f":"Opex_Breakdown!AE49","v":15.339726539213471},{"$f":"Opex_Breakdown!AF49","v":15.339726539213471},{"$f":"Opex_Breakdown!AG49","v":15.339726539213471},null,null,"Sewerage",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":10.445957162661738},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":9.0718559611829939},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":6.4707145563770796},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":7.9791110443622904},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":7.3336766635859503},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":17.183056377079481},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":18.545617375231053},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":12.687891866913123},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":13.38826987060998},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":13.733557860443621}]
[null,"Treatment",{"$f":"Opex_Breakdown!S51","v":6.4702260644531249},{"$f":"Opex_Breakdown!T51","v":5.8222995161290321},{"$f":"Opex_Breakdown!U51","v":6.2110591151685393},{"$f":"Opex_Breakdown!V51","v":6.0002880841497213},{"$f":"Opex_Breakdown!W51","v":4.3105039347067375},{"$f":"Opex_Breakdown!X51","v":4.6561621328472294},{"$f":"Opex_Breakdown!Y51","v":4.5990017077732244},{"$f":"Opex_Breakdown!Z51","v":4.367526061021163},{"$f":"Opex_Breakdown!AA51","v":4.3773092248826382},{"$f":"Opex_Breakdown!AB51","v":4.3873305606704012},{"$f":"Opex_Breakdown!AC51","v":4.3873305606704012},{"$f":"Opex_Breakdown!AD51","v":4.3873305606704012},{"$f":"Opex_Breakdown!AE51","v":4.3873305606704012},{"$f":"Opex_Breakdown!AF51","v":4.3873305606704012},{"$f":"Opex_Breakdown!AG51","v":4.3873305606704012},null,null,"Recycled Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0}]
[null,"Customer service and billing",{"$f":"Opex_Breakdown!S52","v":1.2146837410727016},{"$f":"Opex_Breakdown!T52","v":1.2594921293120722},{"$f":"Opex_Breakdown!U52","v":1.2714037495452404},{"$f":"Opex_Breakdown!V52","v":1.4821590327664627},{"$f":"Opex_Breakdown!W52","v":1.2960765737691693},{"$f":"Opex_Breakdown!X52","v":1.2841445176264965},{"$f":"Opex_Breakdown!Y52","v":1.3232769065301593},{"$f":"Opex_Breakdown!Z52","v":1.3190373632895964},{"$f":"Opex_Breakdown!AA52","v":1.3254708438366967},{"$f":"Opex_Breakdown!AB52","v":1.3343495038185911},{"$f":"Opex_Breakdown!AC52","v":1.3343495038185911},{"$f":"Opex_Breakdown!AD52","v":1.3343495038185911},{"$f":"Opex_Breakdown!AE52","v":1.3343495038185911},{"$f":"Opex_Breakdown!AF52","v":1.3343495038185911},{"$f":"Opex_Breakdown!AG52","v":1.3343495038185911},null,null,"Rural water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0}]
[null,"GSL Payments",{"$f":"Opex_Breakdown!S53","v":0},{"$f":"Opex_Breakdown!T53","v":0},{"$f":"Opex_Breakdown!U53","v":0},{"$f":"Opex_Breakdown!V53","v":0},{"$f":"Opex_Breakdown!W53","v":0},{"$f":"Opex_Breakdown!X53","v":0},{"$f":"Opex_Breakdown!Y53","v":0},{"$f":"Opex_Breakdown!Z53","v":0},{"$f":"Opex_Breakdown!AA53","v":0},{"$f":"Opex_Breakdown!AB53","v":0},{"$f":"Opex_Breakdown!AC53","v":0},{"$f":"Opex_Breakdown!AD53","v":0},{"$f":"Opex_Breakdown!AE53","v":0},{"$f":"Opex_Breakdown!AF53","v":0},{"$f":"Opex_Breakdown!AG53","v":0},null,null,"Bulk Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0}]
[null,"Corporate costs",{"$f":"Opex_Breakdown!S55","v":9.5492260639285522},{"$f":"Opex_Breakdown!T55","v":9.6860126160235271},{"$f":"Opex_Breakdown!U55","v":9.5610305984530228},{"$f":"Opex_Breakdown!V55","v":9.9753003229537711},{"$f":"Opex_Breakdown!W55","v":8.5682286892272916},{"$f":"Opex_Breakdown!X55","v":8.8571847732577584},{"$f":"Opex_Breakdown!Y55","v":9.1769042756163675},{"$f":"Opex_Breakdown!Z55","v":9.211734773767299},{"$f":"Opex_Breakdown!AA55","v":9.2317643403046254},{"$f":"Opex_Breakdown!AB55","v":9.2282104783595624},{"$f":"Opex_Breakdown!AC55","v":9.2282104783595624},{"$f":"Opex_Breakdown!AD55","v":9.2282104783595624},{"$f":"Opex_Breakdown!AE55","v":9.2282104783595624},{"$f":"Opex_Breakdown!AF55","v":9.2282104783595624},{"$f":"Opex_Breakdown!AG55","v":9.2282104783595624},null,null,"Total capital programs / allocations",null,null,null,null,null,{"$f":"SUM(Z57:Z61)","v":20.655938613678373},{"$f":"SUM(AA57:AA61)","v":21.065393197781884},17.042476275415893,18.605308821626615,14.666127818853973,36.295547943622921,42.958425268022182,25.684753784658039,25.077724792051754,28.425486714417744]
[null,"Other operating expenditure",{"$f":"Opex_Breakdown!S56","v":0},{"$f":"Opex_Breakdown!T56","v":0},{"$f":"Opex_Breakdown!U56","v":0},{"$f":"Opex_Breakdown!V56","v":0},{"$f":"Opex_Breakdown!W56","v":0},{"$f":"Opex_Breakdown!X56","v":0},{"$f":"Opex_Breakdown!Y56","v":0},{"$f":"Opex_Breakdown!Z56","v":0},{"$f":"Opex_Breakdown!AA56","v":0},{"$f":"Opex_Breakdown!AB56","v":0},{"$f":"Opex_Breakdown!AC56","v":0},{"$f":"Opex_Breakdown!AD56","v":0},{"$f":"Opex_Breakdown!AE56","v":0},{"$f":"Opex_Breakdown!AF56","v":0},{"$f":"Opex_Breakdown!AG56","v":0}]
[null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S50","v":0},{"$f":"Opex_Breakdown!T50","v":0},{"$f":"Opex_Breakdown!U50","v":0},{"$f":"Opex_Breakdown!V50","v":0},{"$f":"Opex_Breakdown!W50","v":0},{"$f":"Opex_Breakdown!X50","v":0},{"$f":"Opex_Breakdown!Y50","v":0},{"$f":"Opex_Breakdown!Z50","v":0},{"$f":"Opex_Breakdown!AA50","v":0},{"$f":"Opex_Breakdown!AB50","v":0},{"$f":"Opex_Breakdown!AC50","v":0},{"$f":"Opex_Breakdown!AD50","v":0},{"$f":"Opex_Breakdown!AE50","v":0},{"$f":"Opex_Breakdown!AF50","v":0},{"$f":"Opex_Breakdown!AG50","v":0},null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,"License fees",{"$f":"Opex_Breakdown!S54","v":9.3934738336429208E-2},{"$f":"Opex_Breakdown!T54","v":7.6055182465090201E-2},{"$f":"Opex_Breakdown!U54","v":8.265868663002035E-2},{"$f":"Opex_Breakdown!V54","v":0.10259018265337236},{"$f":"Opex_Breakdown!W54","v":0.11146697536527353},{"$f":"Opex_Breakdown!X54","v":0.11519797686600536},{"$f":"Opex_Breakdown!Y54","v":0.10068588345564847},{"$f":"Opex_Breakdown!Z54","v":0.10008396229862632},{"$f":"Opex_Breakdown!AA54","v":9.9807948281693398E-2},{"$f":"Opex_Breakdown!AB54","v":0.11167301386113161},{"$f":"Opex_Breakdown!AC54","v":0.11167301386113161},{"$f":"Opex_Breakdown!AD54","v":0.11167301386113161},{"$f":"Opex_Breakdown!AE54","v":0.11167301386113161},{"$f":"Opex_Breakdown!AF54","v":0.11167301386113161},{"$f":"Opex_Breakdown!AG54","v":0.11167301386113161}]
[null,"Total prescribed opex - Water",{"$f":"SUM(C58:C65)","v":31.393280544100364},30.080195087799261,30.929226683515342,31.334039891095301,28.604112833248607,30.046334063566917,30.781030108909,30.014044023166086,30.19269451851715,30.401290095923155,30.401290095923155,30.401290095923155,30.401290095923155,30.401290095923155,30.401290095923155,null,"$m",null,"3rd regulatory period","4th regulatory period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!S17:W17)","v":227.26269333855174},{"$f":"SUM('Capex_FO input'!D16:H16)","v":208.82155328490745}]
["Total prescribed operating expenditure - Sewerage ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!S17:W17)","v":75.051030360961761},{"$f":"SUM(RollForward_FO!X17:AB17)","v":95.75056553483094}]
[null,"Operations and maintenance",{"$f":"Opex_Breakdown!S60","v":9.579764590057632},{"$f":"Opex_Breakdown!T60","v":8.643204275485294},{"$f":"Opex_Breakdown!U60","v":9.3210607799518908},{"$f":"Opex_Breakdown!V60","v":9.0348897454760753},{"$f":"Opex_Breakdown!W60","v":10.273089539296064},{"$f":"Opex_Breakdown!X60","v":10.353625019540351},{"$f":"Opex_Breakdown!Y60","v":10.34946962670459},{"$f":"Opex_Breakdown!Z60","v":10.460226681884658},{"$f":"Opex_Breakdown!AA60","v":10.60868433837325},{"$f":"Opex_Breakdown!AB60","v":10.72842857728055},{"$f":"Opex_Breakdown!AC60","v":10.72842857728055},{"$f":"Opex_Breakdown!AD60","v":10.72842857728055},{"$f":"Opex_Breakdown!AE60","v":10.72842857728055},{"$f":"Opex_Breakdown!AF60","v":10.72842857728055},{"$f":"Opex_Breakdown!AG60","v":10.72842857728055}]
[null,"Treatment",{"$f":"Opex_Breakdown!S62","v":19.05743537597656},{"$f":"Opex_Breakdown!T62","v":16.644710403225805},{"$f":"Opex_Breakdown!U62","v":17.102698544007492},{"$f":"Opex_Breakdown!V62","v":15.688995803696864},{"$f":"Opex_Breakdown!W62","v":15.04745535130275},{"$f":"Opex_Breakdown!X62","v":17.077838269727405},{"$f":"Opex_Breakdown!Y62","v":16.385381272799762},{"$f":"Opex_Breakdown!Z62","v":15.950798958466578},{"$f":"Opex_Breakdown!AA62","v":16.348809518945924},{"$f":"Opex_Breakdown!AB62","v":17.064560018101854},{"$f":"Opex_Breakdown!AC62","v":17.064560018101854},{"$f":"Opex_Breakdown!AD62","v":17.064560018101854},{"$f":"Opex_Breakdown!AE62","v":17.064560018101854},{"$f":"Opex_Breakdown!AF62","v":17.064560018101854},{"$f":"Opex_Breakdown!AG62","v":17.064560018101854},null,"LABOUR COSTS"]
[null,"Customer service and billing",{"$f":"Opex_Breakdown!S63","v":1.6755365616616733},{"$f":"Opex_Breakdown!T63","v":1.6033364190750246},{"$f":"Opex_Breakdown!U63","v":1.8389219012038232},{"$f":"Opex_Breakdown!V63","v":1.8409823866420394},{"$f":"Opex_Breakdown!W63","v":1.9906212352118027},{"$f":"Opex_Breakdown!X63","v":1.9862265380103912},{"$f":"Opex_Breakdown!Y63","v":1.9526532089642969},{"$f":"Opex_Breakdown!Z63","v":1.9826893813936377},{"$f":"Opex_Breakdown!AA63","v":2.0093652250777994},{"$f":"Opex_Breakdown!AB63","v":2.0387770474856239},{"$f":"Opex_Breakdown!AC63","v":2.0387770474856239},{"$f":"Opex_Breakdown!AD63","v":2.0387770474856239},{"$f":"Opex_Breakdown!AE63","v":2.0387770474856239},{"$f":"Opex_Breakdown!AF63","v":2.0387770474856239},{"$f":"Opex_Breakdown!AG63","v":2.0387770474856239}]
[null,"GSL Payments",{"$f":"Opex_Breakdown!S64","v":0},{"$f":"Opex_Breakdown!T64","v":0},{"$f":"Opex_Breakdown!U64","v":0},{"$f":"Opex_Breakdown!V64","v":0},{"$f":"Opex_Breakdown!W64","v":0},{"$f":"Opex_Breakdown!X64","v":0},{"$f":"Opex_Breakdown!Y64","v":0},{"$f":"Opex_Breakdown!Z64","v":0},{"$f":"Opex_Breakdown!AA64","v":0},{"$f":"Opex_Breakdown!AB64","v":0},{"$f":"Opex_Breakdown!AC64","v":0},{"$f":"Opex_Breakdown!AD64","v":0},{"$f":"Opex_Breakdown!AE64","v":0},{"$f":"Opex_Breakdown!AF64","v":0},{"$f":"Opex_Breakdown!AG64","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Corporate costs",{"$f":"Opex_Breakdown!S66","v":13.17221665579801},{"$f":"Opex_Breakdown!T66","v":12.330316658170021},{"$f":"Opex_Breakdown!U66","v":13.828800309786679},{"$f":"Opex_Breakdown!V66","v":12.390271077554557},{"$f":"Opex_Breakdown!W66","v":13.15979188430615},{"$f":"Opex_Breakdown!X66","v":13.699685048862227},{"$f":"Opex_Breakdown!Y66","v":13.541618911137611},{"$f":"Opex_Breakdown!Z66","v":13.846468059565542},{"$f":"Opex_Breakdown!AA66","v":13.995016425881365},{"$f":"Opex_Breakdown!AB66","v":14.099951818323349},{"$f":"Opex_Breakdown!AC66","v":14.099951818323349},{"$f":"Opex_Breakdown!AD66","v":14.099951818323349},{"$f":"Opex_Breakdown!AE66","v":14.099951818323349},{"$f":"Opex_Breakdown!AF66","v":14.099951818323349},{"$f":"Opex_Breakdown!AG66","v":14.099951818323349},null,null,"Labour costs per water connections",{"$f":"(#REF!*1000000)/Opex_FO!S15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!T15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!U15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!V15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!W15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!X15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Y15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Z15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AA15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AB15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AC15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AD15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AE15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AF15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AG15","v":{"$error":"#REF!"}}]
[null,"Other operating expenditure",{"$f":"Opex_Breakdown!S67","v":0},{"$f":"Opex_Breakdown!T67","v":0},{"$f":"Opex_Breakdown!U67","v":0},{"$f":"Opex_Breakdown!V67","v":0},{"$f":"Opex_Breakdown!W67","v":0},{"$f":"Opex_Breakdown!X67","v":0},{"$f":"Opex_Breakdown!Y67","v":0},{"$f":"Opex_Breakdown!Z67","v":0},{"$f":"Opex_Breakdown!AA67","v":0},{"$f":"Opex_Breakdown!AB67","v":0},{"$f":"Opex_Breakdown!AC67","v":0},{"$f":"Opex_Breakdown!AD67","v":0},{"$f":"Opex_Breakdown!AE67","v":0},{"$f":"Opex_Breakdown!AF67","v":0},{"$f":"Opex_Breakdown!AG67","v":0}]
[null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S61","v":0},{"$f":"Opex_Breakdown!T61","v":0},{"$f":"Opex_Breakdown!U61","v":0},{"$f":"Opex_Breakdown!V61","v":0},{"$f":"Opex_Breakdown!W61","v":0},{"$f":"Opex_Breakdown!X61","v":0},{"$f":"Opex_Breakdown!Y61","v":0},{"$f":"Opex_Breakdown!Z61","v":0},{"$f":"Opex_Breakdown!AA61","v":0},{"$f":"Opex_Breakdown!AB61","v":0},{"$f":"Opex_Breakdown!AC61","v":0},{"$f":"Opex_Breakdown!AD61","v":0},{"$f":"Opex_Breakdown!AE61","v":0},{"$f":"Opex_Breakdown!AF61","v":0},{"$f":"Opex_Breakdown!AG61","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"License fees",{"$f":"Opex_Breakdown!S65","v":0.30536305463232077},{"$f":"Opex_Breakdown!T65","v":0.32846288205103885},{"$f":"Opex_Breakdown!U65","v":0.33775553153477367},{"$f":"Opex_Breakdown!V65","v":0.35094148296585131},{"$f":"Opex_Breakdown!W65","v":0.37696645914676047},{"$f":"Opex_Breakdown!X65","v":0.38344802696211006},{"$f":"Opex_Breakdown!Y65","v":0.35710984310814159},{"$f":"Opex_Breakdown!Z65","v":0.35771181866255664},{"$f":"Opex_Breakdown!AA65","v":0.35798783267948958},{"$f":"Opex_Breakdown!AB65","v":0.37676047504829535},{"$f":"Opex_Breakdown!AC65","v":0.37676047504829535},{"$f":"Opex_Breakdown!AD65","v":0.37676047504829535},{"$f":"Opex_Breakdown!AE65","v":0.37676047504829535},{"$f":"Opex_Breakdown!AF65","v":0.37676047504829535},{"$f":"Opex_Breakdown!AG65","v":0.37676047504829535},null,null,"FTE's per water connections",{"$f":"#REF!/Opex_FO!S15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!T15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!U15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!V15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!W15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!X15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!Y15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!Z15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AA15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AB15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AC15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AD15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AE15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AF15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AG15","v":{"$error":"#REF!"}}]
[null,"Total prescribed opex - Sewerage",{"$f":"SUM(C69:C76)","v":43.790316238126195},39.550030638007186,42.429237066484653,39.30608049633539,40.847924469263525,43.500822903102481,42.586232862714404,42.597894899972971,43.319863340957831,44.308477936239669,44.308477936239669,44.308477936239669,44.308477936239669,44.308477936239669,44.308477936239669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Controllable opex per water connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Average unit labour cost (labour costs per FTE)",{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}}]
[null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!S17*1000000)/Opex_FO!S15","v":1133.5591679817169},{"$f":"(Opex_Breakdown!T17*1000000)/Opex_FO!T15","v":1035.1198119127698},{"$f":"(Opex_Breakdown!U17*1000000)/Opex_FO!U15","v":1073.7236792556337},{"$f":"(Opex_Breakdown!V17*1000000)/Opex_FO!V15","v":1020.5692537924076},{"$f":"(Opex_Breakdown!W17*1000000)/Opex_FO!W15","v":990.22424281131543},{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":1035.9013301057364},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":1021.2941527248363},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":998.51123791376097},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":998.91442660741279},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":1002.9017560650839},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":991.07899069732719},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":979.39559868303775},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":967.84993701137569},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":956.44038204022968},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":945.16532926788682}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHEMICAL COSTS"]
["Controllable water opex per water connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Controllable water opex per water connections",{"$f":"(Opex_Breakdown!S12*1000000)/Opex_FO!S15","v":474.42659581592369},{"$f":"(Opex_Breakdown!T12*1000000)/Opex_FO!T15","v":448.64661849864933},{"$f":"(Opex_Breakdown!U12*1000000)/Opex_FO!U15","v":454.09344909296806},{"$f":"(Opex_Breakdown!V12*1000000)/Opex_FO!V15","v":454.13031042345619},{"$f":"(Opex_Breakdown!W12*1000000)/Opex_FO!W15","v":409.11592619661741},{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":424.45360316189647},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":429.76114550012562},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":413.96687689052919},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":411.47514108611006},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":409.2827264435146},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":404.45787334643484},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":399.68989830920049},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":394.97813082151293},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":390.32190827742278},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":385.72057588214926},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(#REF!*1000000)/Opex_FO!S19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!T19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!U19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!V19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!W19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!X19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Y19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Z19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AA19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AB19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AC19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AD19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AE19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AF19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AG19","v":{"$error":"#REF!"}}]
["Controllable sewerage opex per sewerage connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Controllable sewerage opex per sewerage connections",{"$f":"(Opex_Breakdown!S13*1000000)/Opex_FO!S17","v":760.18658433113433},{"$f":"(Opex_Breakdown!T13*1000000)/Opex_FO!T17","v":671.65969271266613},{"$f":"(Opex_Breakdown!U13*1000000)/Opex_FO!U17","v":697.90720656181929},{"$f":"(Opex_Breakdown!V13*1000000)/Opex_FO!V17","v":633.49930093946432},{"$f":"(Opex_Breakdown!W13*1000000)/Opex_FO!W17","v":649.90537224721947},{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":683.83664667569371},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":661.56423555678452},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":653.74820783662392},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":656.98586066270457},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":663.89722086018571},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":656.07083006660298},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":648.33670113363553},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":640.69374642700234},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":633.14089113406192},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":625.67707311266383},null,"ENERGY COSTS"]
[]
["TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(#REF!*1000000)/Opex_FO!S19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!T19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!U19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!V19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!W19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!X19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Y19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Z19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AA19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AB19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AC19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AD19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AE19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AF19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AG19","v":{"$error":"#REF!"}}]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Total prescribed expenditure per water connections",{"$f":"(SUM(Capex_FO_AC!S17,Opex_Breakdown!S37)*1000000)/Opex_FO!S15","v":2087.5453294014455},{"$f":"(SUM(Capex_FO_AC!T17,Opex_Breakdown!T37)*1000000)/Opex_FO!T15","v":1930.7391122233262},{"$f":"(SUM(Capex_FO_AC!U17,Opex_Breakdown!U37)*1000000)/Opex_FO!U15","v":1734.1842887258363},{"$f":"(SUM(Capex_FO_AC!V17,Opex_Breakdown!V37)*1000000)/Opex_FO!V15","v":1643.469264556066},{"$f":"(SUM(Capex_FO_AC!W17,Opex_Breakdown!W37)*1000000)/Opex_FO!W15","v":1596.0452430657899},{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1655.2092156432718},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1789.6269045285201},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":1719.514519449777},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1577.9438049922421},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1577.7624366069326},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1701.2840019415974},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1755.7403059575672},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1510.6888987657721},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1494.2040554734081},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1527.1284436506735},null,"COMPOSITION OF RAV"]
[]
["INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Existing assets ",{"$f":"+'Rev&RAV_FO'!S37","v":545.46817265245306},{"$f":"+'Rev&RAV_FO'!T37","v":577.67514622790407},{"$f":"+'Rev&RAV_FO'!U37","v":613.23396185006573},{"$f":"+'Rev&RAV_FO'!V37","v":631.53303199622769},{"$f":"+'Rev&RAV_FO'!W37","v":652.10107810396198},{"$f":"+'Rev&RAV_FO'!X37","v":667.961632957343},{"$f":"+'Rev&RAV_FO'!Y37","v":650.32227591778951},{"$f":"+'Rev&RAV_FO'!Z37","v":632.70155876508124},{"$f":"+'Rev&RAV_FO'!AA37","v":615.14544385565023},{"$f":"+'Rev&RAV_FO'!AB37","v":597.7915322860182},{"$f":"+'Rev&RAV_FO'!AC37","v":580.32859910405625},{"$f":"+'Rev&RAV_FO'!AD37","v":562.72096647745013},{"$f":"+'Rev&RAV_FO'!AE37","v":545.14429806964574},{"$f":"+'Rev&RAV_FO'!AF37","v":527.44996769359921},{"$f":"+'Rev&RAV_FO'!AG37","v":510.1864941983244}]
[null,"Interest cover",{"$f":"Indicators_FO!S225","v":3.1870341937428908},{"$f":"Indicators_FO!T225","v":2.9745503353512142},{"$f":"Indicators_FO!U225","v":3.2794496248514942},{"$f":"Indicators_FO!V225","v":3.2966417423380836},{"$f":"Indicators_FO!W225","v":3.66160603350359},{"$f":"Indicators_FO!X225","v":3.404886050073197},{"$f":"Indicators_FO!Y225","v":3.4716407157813838},{"$f":"Indicators_FO!Z225","v":3.50757039038999},{"$f":"Indicators_FO!AA225","v":3.6277531617979526},{"$f":"Indicators_FO!AB225","v":3.8920025869076231},{"$f":"Indicators_FO!AC225","v":3.2674073101356731},{"$f":"Indicators_FO!AD225","v":2.6960997548836185},{"$f":"Indicators_FO!AE225","v":2.6353441048054513},{"$f":"Indicators_FO!AF225","v":2.6248395047512116},{"$f":"Indicators_FO!AG225","v":2.6631024162230599},null,null,"New assets",null,null,null,null,null,{"$f":"+'Rev&RAV_FO'!X54","v":0},{"$f":"+'Rev&RAV_FO'!Y54","v":37.644948963335437},{"$f":"+'Rev&RAV_FO'!Z54","v":85.863546792162936},{"$f":"+'Rev&RAV_FO'!AA54","v":130.59458402562402},{"$f":"+'Rev&RAV_FO'!AB54","v":164.72740972150851},{"$f":"+'Rev&RAV_FO'!AC54","v":193.35305661846544},{"$f":"+'Rev&RAV_FO'!AD54","v":235.08230289343049},{"$f":"+'Rev&RAV_FO'!AE54","v":282.31961078815829},{"$f":"+'Rev&RAV_FO'!AF54","v":311.25370270834048},{"$f":"+'Rev&RAV_FO'!AG54","v":339.32698087143683}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U94,U95)","v":545.46817265245306},{"$f":"SUM(V94,V95)","v":577.67514622790407},613.23396185006573,631.53303199622769,652.10107810396198,667.961632957343,687.96722488112493,718.56510555724412,745.74002788127427,762.51894200752668,773.68165572252167,797.80326937088057,827.46390885780397,838.70367040193969,849.51347506976117]
["INTERNAL FINANCING RATIO"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Internal financing ratio",{"$f":"Indicators_FO!S251","v":0.6888603806946566},{"$f":"Indicators_FO!T251","v":0.61323073417188778},{"$f":"Indicators_FO!U251","v":0.95459851223542114},{"$f":"Indicators_FO!V251","v":0.84118208051816357},{"$f":"Indicators_FO!W251","v":1.1079666059082602},{"$f":"Indicators_FO!X251","v":0.85558657543229577},{"$f":"Indicators_FO!Y251","v":0.71199853898696586},{"$f":"Indicators_FO!Z251","v":0.79378677430446731},{"$f":"Indicators_FO!AA251","v":1.0247958620985453},{"$f":"Indicators_FO!AB251","v":1.2597686832294646},{"$f":"Indicators_FO!AC251","v":0.71792703132842028},{"$f":"Indicators_FO!AD251","v":0.51113301612530238},{"$f":"Indicators_FO!AE251","v":0.74022197314033045},{"$f":"Indicators_FO!AF251","v":0.77593810112266204},{"$f":"Indicators_FO!AG251","v":0.77104327772025438}]

{"sheet":"Determination_Lookup","index":21,"n_rows":69,"n_cols":66,"rows_kept":69,"cut":false,"hidden":true,"merged":[[8,53,8,55],[8,57,8,59],[8,61,8,63]]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65]
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Gippsland Water"},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,D1,FALSE)","v":500.57049933149716},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,F1,FALSE)","v":18.568646093438357},18.036299630614174,24.745174038659698,26.311182079860558,27.779599710604863,28.49819888062973,29.136287731467554,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,N1,FALSE)","v":112.62270198967191},116.1085025985455,116.31981058583483,118.28194608523799,121.39785016479165,122.65531648789015,124.23449224723136,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,V1,FALSE)","v":8.2007106168213149},8.2007106168213149,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,AD1,FALSE)","v":4.7942272595338675},5.9482570852458458,0.47812107544866278,1.4734408138756752,2.7406353325949024,3.9399226155367897,4.8748535338633943,null,{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AL1,FALSE)","v":5.0926914432492554},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AM1,FALSE)","v":217.63237134891938},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AN1,FALSE)","v":-196.59419757786867},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AR1,FALSE)","v":19.937863628802791},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AS1,FALSE)","v":17.105761735255864},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AT1,FALSE)","v":0},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AU1,FALSE)","v":0},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AV1,FALSE)","v":0},null,{"$f":"+VLOOKUP($B$3,$B$10:$AX$27,AX1,FALSE)","v":72.883364688813018},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$BD$27,BB1,FALSE)","v":14936},{"$f":"+VLOOKUP($B$3,$B$10:$BD$27,BC1,FALSE)","v":14574},15441,null,{"$f":"+VLOOKUP($B$3,$B$10:$BH$27,BF1,FALSE)","v":65973},{"$f":"+VLOOKUP($B$3,$B$10:$BH$27,BG1,FALSE)","v":66877},67930,null,{"$f":"+VLOOKUP($B$3,$B$10:$BL$27,BJ1,FALSE)","v":57203},{"$f":"+VLOOKUP($B$3,$B$10:$BL$27,BK1,FALSE)","v":58395},60311]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicators_FO",null,null,null,null,null,null,null,null,null,null,null,"per 2013 model",null,null,null,"per",null,null,null,"per",null,null,null,"per"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted cash and debt",null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,"total controllable opex",null,null,null,"Performance Report",null,null,null,"Performance Report",null,null,null,"Performance Report"]
[null,"$m, 2017-18",null,"RAV (Opening Base)",null,null,"RoA",null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12","$, nominal",null,null,null,null,"2017-18",null,null,null,null,null,"2016-17",null,null,null,"2013-14","2014-15","2015-16",null,"2013-14","2014-15","2015-16",null,"2013-14","2014-15","2015-16"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"Cash at the end of the financial year","Debt at the end of the financial year","Taxable Income",null,null,null,"Water","Sewerage","Recycled Water","Rural water","Bulk Water",null,null,null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]"]
[null,"Barwon Water","BW",{"$f":"+D33/KeyAssumptionsPriceControl_FO!$R$15","v":1081.5480936915174},null,{"$f":"+F33/KeyAssumptionsPriceControl_FO!$R$15","v":33.592053944300858},{"$f":"+G33/KeyAssumptionsPriceControl_FO!$R$15","v":32.585974535722855},{"$f":"+H33/KeyAssumptionsPriceControl_FO!$R$15","v":51.891163693954447},{"$f":"+I33/KeyAssumptionsPriceControl_FO!$R$15","v":53.871279923905917},{"$f":"+J33/KeyAssumptionsPriceControl_FO!$R$15","v":55.147271233143528},{"$f":"+K33/KeyAssumptionsPriceControl_FO!$R$15","v":56.309468649821653},{"$f":"+L33/KeyAssumptionsPriceControl_FO!$R$15","v":56.822824524228828},null,{"$f":"+N33/KeyAssumptionsPriceControl_FO!$R$15","v":179.98672997586351},{"$f":"+O33/KeyAssumptionsPriceControl_FO!$R$15","v":188.36039765693403},{"$f":"+P33/KeyAssumptionsPriceControl_FO!$R$15","v":188.06608950920486},{"$f":"+Q33/KeyAssumptionsPriceControl_FO!$R$15","v":190.67832268547201},{"$f":"+R33/KeyAssumptionsPriceControl_FO!$R$15","v":192.89671300390896},{"$f":"+S33/KeyAssumptionsPriceControl_FO!$R$15","v":196.01667635646717},{"$f":"+T33/KeyAssumptionsPriceControl_FO!$R$15","v":197.21799454974169},null,{"$f":"+V33/KeyAssumptionsPriceControl_FO!$R$15","v":15.543128176072592},{"$f":"+W33/KeyAssumptionsPriceControl_FO!$R$15","v":15.39793439925721},{"$f":"+X33/KeyAssumptionsPriceControl_FO!$R$15","v":30.706158446557939},{"$f":"+Y33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},{"$f":"+Z33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},{"$f":"+AA33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},{"$f":"+AB33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},null,{"$f":"+AD33/KeyAssumptionsPriceControl_FO!$R$15","v":12.824638610924081},{"$f":"+AE33/KeyAssumptionsPriceControl_FO!$R$15","v":15.629099137210289},{"$f":"+AF33/KeyAssumptionsPriceControl_FO!$R$15","v":0.69308010114915297},{"$f":"+AG33/KeyAssumptionsPriceControl_FO!$R$15","v":1.8266397064882134},{"$f":"+AH33/KeyAssumptionsPriceControl_FO!$R$15","v":2.8620854056298883},{"$f":"+AI33/KeyAssumptionsPriceControl_FO!$R$15","v":3.9777133330002239},{"$f":"+AJ33/KeyAssumptionsPriceControl_FO!$R$15","v":4.9090690180231631},null,7.8052994783743062,548.05953451237428,-100.25407577386753,null,null,null,{"$f":"+AR33/KeyAssumptionsPriceControl_FO!$R$15","v":24.95077872508859},{"$f":"+AS33/KeyAssumptionsPriceControl_FO!$R$15","v":25.029352933019517},{"$f":"+AT33/KeyAssumptionsPriceControl_FO!$R$15","v":0.64927733793793785},{"$f":"+AU33/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV33/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX33/KeyAssumptionsPriceControl_FO!$R$15","v":98.511349832336236},null,null,null,29418.199000000001,30533.217865999992,35080,null,145600,148214,151418,null,130618,132877,135561]
[null,"Central Highlands Water","CHW",{"$f":"+D34/KeyAssumptionsPriceControl_FO!$R$15","v":319.18704004404435},null,{"$f":"+F34/KeyAssumptionsPriceControl_FO!$R$15","v":8.5540050580028772},{"$f":"+G34/KeyAssumptionsPriceControl_FO!$R$15","v":8.3134293091964171},{"$f":"+H34/KeyAssumptionsPriceControl_FO!$R$15","v":15.044013319123314},{"$f":"+I34/KeyAssumptionsPriceControl_FO!$R$15","v":15.342068578134592},{"$f":"+J34/KeyAssumptionsPriceControl_FO!$R$15","v":15.560747485435025},{"$f":"+K34/KeyAssumptionsPriceControl_FO!$R$15","v":15.841384569608392},{"$f":"+L34/KeyAssumptionsPriceControl_FO!$R$15","v":16.08309513749634},null,{"$f":"+N34/KeyAssumptionsPriceControl_FO!$R$15","v":85.885536884304955},{"$f":"+O34/KeyAssumptionsPriceControl_FO!$R$15","v":86.769163471715601},{"$f":"+P34/KeyAssumptionsPriceControl_FO!$R$15","v":84.664569783059108},{"$f":"+Q34/KeyAssumptionsPriceControl_FO!$R$15","v":85.570430077772301},{"$f":"+R34/KeyAssumptionsPriceControl_FO!$R$15","v":86.393781340030003},{"$f":"+S34/KeyAssumptionsPriceControl_FO!$R$15","v":87.198674958824213},{"$f":"+T34/KeyAssumptionsPriceControl_FO!$R$15","v":88.486514787276775},null,{"$f":"+V34/KeyAssumptionsPriceControl_FO!$R$15","v":2.8015613099487222},{"$f":"+W34/KeyAssumptionsPriceControl_FO!$R$15","v":2.8015613099487222},{"$f":"+X34/KeyAssumptionsPriceControl_FO!$R$15","v":13.048986935186594},{"$f":"+Y34/KeyAssumptionsPriceControl_FO!$R$15","v":12.566174418584689},{"$f":"+Z34/KeyAssumptionsPriceControl_FO!$R$15","v":12.101225965097054},{"$f":"+AA34/KeyAssumptionsPriceControl_FO!$R$15","v":11.653480604388465},{"$f":"+AB34/KeyAssumptionsPriceControl_FO!$R$15","v":11.222301822026093},null,{"$f":"+AD34/KeyAssumptionsPriceControl_FO!$R$15","v":6.6544538882110214},{"$f":"+AE34/KeyAssumptionsPriceControl_FO!$R$15","v":7.1723564460354599},{"$f":"+AF34/KeyAssumptionsPriceControl_FO!$R$15","v":0.49153387447964247},{"$f":"+AG34/KeyAssumptionsPriceControl_FO!$R$15","v":1.3090170740215801},{"$f":"+AH34/KeyAssumptionsPriceControl_FO!$R$15","v":2.072145014539243},{"$f":"+AI34/KeyAssumptionsPriceControl_FO!$R$15","v":2.9350976275022465},{"$f":"+AJ34/KeyAssumptionsPriceControl_FO!$R$15","v":3.7927574511710236},null,3.5120587595000003,165.67962901918216,-18.21496905352484,null,null,null,{"$f":"+AR34/KeyAssumptionsPriceControl_FO!$R$15","v":13.897592189689691},{"$f":"+AS34/KeyAssumptionsPriceControl_FO!$R$15","v":10.211165077577578},{"$f":"+AT34/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU34/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV34/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX34/KeyAssumptionsPriceControl_FO!$R$15","v":52.517631213765867},null,null,null,13474.4,13065,16311,null,65188,66192,67022,null,55399,56486,57448]
[null,"City West Water","CWW",{"$f":"+D35/KeyAssumptionsPriceControl_FO!$R$15","v":1648.5789741587994},null,{"$f":"+F35/KeyAssumptionsPriceControl_FO!$R$15","v":56.289002735230248},{"$f":"+G35/KeyAssumptionsPriceControl_FO!$R$15","v":55.381547164696975},{"$f":"+H35/KeyAssumptionsPriceControl_FO!$R$15","v":78.181339291018574},{"$f":"+I35/KeyAssumptionsPriceControl_FO!$R$15","v":82.327115561950791},{"$f":"+J35/KeyAssumptionsPriceControl_FO!$R$15","v":84.591612109803577},{"$f":"+K35/KeyAssumptionsPriceControl_FO!$R$15","v":87.300621639268584},{"$f":"+L35/KeyAssumptionsPriceControl_FO!$R$15","v":90.397905298560019},null,{"$f":"+N35/KeyAssumptionsPriceControl_FO!$R$15","v":486.37612184491934},{"$f":"+O35/KeyAssumptionsPriceControl_FO!$R$15","v":560.21121869399803},{"$f":"+P35/KeyAssumptionsPriceControl_FO!$R$15","v":617.8609881377655},{"$f":"+Q35/KeyAssumptionsPriceControl_FO!$R$15","v":641.11602016087147},{"$f":"+R35/KeyAssumptionsPriceControl_FO!$R$15","v":648.44350944356734},{"$f":"+S35/KeyAssumptionsPriceControl_FO!$R$15","v":652.96182483728239},{"$f":"+T35/KeyAssumptionsPriceControl_FO!$R$15","v":663.06427611878939},null,{"$f":"+V35/KeyAssumptionsPriceControl_FO!$R$15","v":17.744283214448643},{"$f":"+W35/KeyAssumptionsPriceControl_FO!$R$15","v":17.744283214448643},{"$f":"+X35/KeyAssumptionsPriceControl_FO!$R$15","v":37.384265101836533},{"$f":"+Y35/KeyAssumptionsPriceControl_FO!$R$15","v":36.38686049061009},{"$f":"+Z35/KeyAssumptionsPriceControl_FO!$R$15","v":35.180919973383077},{"$f":"+AA35/KeyAssumptionsPriceControl_FO!$R$15","v":34.074813867276966},{"$f":"+AB35/KeyAssumptionsPriceControl_FO!$R$15","v":33.291404581193511},null,{"$f":"+AD35/KeyAssumptionsPriceControl_FO!$R$15","v":14.43055618888299},{"$f":"+AE35/KeyAssumptionsPriceControl_FO!$R$15","v":17.614357694832517},{"$f":"+AF35/KeyAssumptionsPriceControl_FO!$R$15","v":4.618495456120697},{"$f":"+AG35/KeyAssumptionsPriceControl_FO!$R$15","v":13.737813268487503},{"$f":"+AH35/KeyAssumptionsPriceControl_FO!$R$15","v":19.832857562117642},{"$f":"+AI35/KeyAssumptionsPriceControl_FO!$R$15","v":23.138848900200102},{"$f":"+AJ35/KeyAssumptionsPriceControl_FO!$R$15","v":26.309205845439148},null,22.321710719662796,782.29536370496248,82.866941797891641,null,null,null,{"$f":"+AR35/KeyAssumptionsPriceControl_FO!$R$15","v":56.809120082629995},{"$f":"+AS35/KeyAssumptionsPriceControl_FO!$R$15","v":30.400389450690483},{"$f":"+AT35/KeyAssumptionsPriceControl_FO!$R$15","v":57.06639036273603},{"$f":"+AU35/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV35/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX35/KeyAssumptionsPriceControl_FO!$R$15","v":113.92922881201473},null,null,null,93745,97231,103642.45,null,403185,414224,429233,null,399764,410794,425764]
[null,"Coliban Water","CW",{"$f":"+D36/KeyAssumptionsPriceControl_FO!$R$15","v":329.02574416859187},null,{"$f":"+F36/KeyAssumptionsPriceControl_FO!$R$15","v":9.2060327767832426},{"$f":"+G36/KeyAssumptionsPriceControl_FO!$R$15","v":8.9489197026734768},{"$f":"+H36/KeyAssumptionsPriceControl_FO!$R$15","v":17.66505143047161},{"$f":"+I36/KeyAssumptionsPriceControl_FO!$R$15","v":19.582312438188168},{"$f":"+J36/KeyAssumptionsPriceControl_FO!$R$15","v":20.717276701607972},{"$f":"+K36/KeyAssumptionsPriceControl_FO!$R$15","v":21.505754538151027},{"$f":"+L36/KeyAssumptionsPriceControl_FO!$R$15","v":22.222947078965582},null,{"$f":"+N36/KeyAssumptionsPriceControl_FO!$R$15","v":100.63872374475231},{"$f":"+O36/KeyAssumptionsPriceControl_FO!$R$15","v":103.53644399545138},{"$f":"+P36/KeyAssumptionsPriceControl_FO!$R$15","v":104.68897419604183},{"$f":"+Q36/KeyAssumptionsPriceControl_FO!$R$15","v":108.38774947594857},{"$f":"+R36/KeyAssumptionsPriceControl_FO!$R$15","v":111.74137211264414},{"$f":"+S36/KeyAssumptionsPriceControl_FO!$R$15","v":114.07390756715945},{"$f":"+T36/KeyAssumptionsPriceControl_FO!$R$15","v":115.13806489992817},null,{"$f":"+V36/KeyAssumptionsPriceControl_FO!$R$15","v":4.5914562029739701},{"$f":"+W36/KeyAssumptionsPriceControl_FO!$R$15","v":4.2745118697765161},{"$f":"+X36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+Y36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+Z36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+AA36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+AB36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},null,{"$f":"+AD36/KeyAssumptionsPriceControl_FO!$R$15","v":6.194621387324343},{"$f":"+AE36/KeyAssumptionsPriceControl_FO!$R$15","v":6.9523945707008297},{"$f":"+AF36/KeyAssumptionsPriceControl_FO!$R$15","v":0.56317684355967823},{"$f":"+AG36/KeyAssumptionsPriceControl_FO!$R$15","v":1.8286153695595433},{"$f":"+AH36/KeyAssumptionsPriceControl_FO!$R$15","v":3.2543597177283075},{"$f":"+AI36/KeyAssumptionsPriceControl_FO!$R$15","v":4.3850770483340327},{"$f":"+AJ36/KeyAssumptionsPriceControl_FO!$R$15","v":5.3751722961837904},null,1.1920000000000002,303.2443544622846,-55.93563404295989,null,null,null,{"$f":"+AR36/KeyAssumptionsPriceControl_FO!$R$15","v":16.15570928466245},{"$f":"+AS36/KeyAssumptionsPriceControl_FO!$R$15","v":10.936188297086002},{"$f":"+AT36/KeyAssumptionsPriceControl_FO!$R$15","v":1.7373335434017685},{"$f":"+AU36/KeyAssumptionsPriceControl_FO!$R$15","v":9.2001098381913327},{"$f":"+AV36/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX36/KeyAssumptionsPriceControl_FO!$R$15","v":63.39113165189822},null,null,null,18631.239999999998,19246,21568,null,70893,72117,73228,null,63743,65038,66088]
[null,"East Gippsland Water","EGW",{"$f":"+D37/KeyAssumptionsPriceControl_FO!$R$15","v":136.60078952420034},null,{"$f":"+F37/KeyAssumptionsPriceControl_FO!$R$15","v":4.7552723304467586},{"$f":"+G37/KeyAssumptionsPriceControl_FO!$R$15","v":4.5356769016877827},{"$f":"+H37/KeyAssumptionsPriceControl_FO!$R$15","v":6.1203336188143256},{"$f":"+I37/KeyAssumptionsPriceControl_FO!$R$15","v":6.3511870943748718},{"$f":"+J37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5209200636187274},{"$f":"+K37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5346030439938279},{"$f":"+L37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5423381507463994},null,{"$f":"+N37/KeyAssumptionsPriceControl_FO!$R$15","v":31.407510265224783},{"$f":"+O37/KeyAssumptionsPriceControl_FO!$R$15","v":31.446199357486218},{"$f":"+P37/KeyAssumptionsPriceControl_FO!$R$15","v":31.263057290839239},{"$f":"+Q37/KeyAssumptionsPriceControl_FO!$R$15","v":32.237048766012045},{"$f":"+R37/KeyAssumptionsPriceControl_FO!$R$15","v":33.317467513850417},{"$f":"+S37/KeyAssumptionsPriceControl_FO!$R$15","v":33.762609126666653},{"$f":"+T37/KeyAssumptionsPriceControl_FO!$R$15","v":34.33846413420283},null,{"$f":"+V37/KeyAssumptionsPriceControl_FO!$R$15","v":3.3940029088201498},{"$f":"+W37/KeyAssumptionsPriceControl_FO!$R$15","v":3.3940029088201498},{"$f":"+X37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+Y37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+Z37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+AA37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+AB37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},null,{"$f":"+AD37/KeyAssumptionsPriceControl_FO!$R$15","v":2.569818139311526},{"$f":"+AE37/KeyAssumptionsPriceControl_FO!$R$15","v":2.7962403084532022},{"$f":"+AF37/KeyAssumptionsPriceControl_FO!$R$15","v":0.22425930726719212},{"$f":"+AG37/KeyAssumptionsPriceControl_FO!$R$15","v":0.74058655982606802},{"$f":"+AH37/KeyAssumptionsPriceControl_FO!$R$15","v":1.2496938096925088},{"$f":"+AI37/KeyAssumptionsPriceControl_FO!$R$15","v":1.6522559863728215},{"$f":"+AJ37/KeyAssumptionsPriceControl_FO!$R$15","v":2.0250647694926038},null,1.3264384943790071,39.310870003804311,-19.742432538244017,null,null,null,{"$f":"+AR37/KeyAssumptionsPriceControl_FO!$R$15","v":2.8952327327327323},{"$f":"+AS37/KeyAssumptionsPriceControl_FO!$R$15","v":6.713714802264132},{"$f":"+AT37/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU37/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV37/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX37/KeyAssumptionsPriceControl_FO!$R$15","v":18.058159274716886},null,null,null,4650.5583803841837,4470.17,4663,null,22565,22865,23157,null,18853,19095,19356]
[null,"Gippsland Water","CGW",{"$f":"+D38/KeyAssumptionsPriceControl_FO!$R$15","v":500.57049933149716},null,{"$f":"+F38/KeyAssumptionsPriceControl_FO!$R$15","v":18.568646093438357},{"$f":"+G38/KeyAssumptionsPriceControl_FO!$R$15","v":18.036299630614174},{"$f":"+H38/KeyAssumptionsPriceControl_FO!$R$15","v":24.745174038659698},{"$f":"+I38/KeyAssumptionsPriceControl_FO!$R$15","v":26.311182079860558},{"$f":"+J38/KeyAssumptionsPriceControl_FO!$R$15","v":27.779599710604863},{"$f":"+K38/KeyAssumptionsPriceControl_FO!$R$15","v":28.49819888062973},{"$f":"+L38/KeyAssumptionsPriceControl_FO!$R$15","v":29.136287731467554},null,{"$f":"+N38/KeyAssumptionsPriceControl_FO!$R$15","v":112.62270198967191},{"$f":"+O38/KeyAssumptionsPriceControl_FO!$R$15","v":116.1085025985455},{"$f":"+P38/KeyAssumptionsPriceControl_FO!$R$15","v":116.31981058583483},{"$f":"+Q38/KeyAssumptionsPriceControl_FO!$R$15","v":118.28194608523799},{"$f":"+R38/KeyAssumptionsPriceControl_FO!$R$15","v":121.39785016479165},{"$f":"+S38/KeyAssumptionsPriceControl_FO!$R$15","v":122.65531648789015},{"$f":"+T38/KeyAssumptionsPriceControl_FO!$R$15","v":124.23449224723136},null,{"$f":"+V38/KeyAssumptionsPriceControl_FO!$R$15","v":8.2007106168213149},{"$f":"+W38/KeyAssumptionsPriceControl_FO!$R$15","v":8.2007106168213149},{"$f":"+X38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+Y38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+Z38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+AA38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+AB38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},null,{"$f":"+AD38/KeyAssumptionsPriceControl_FO!$R$15","v":4.7942272595338675},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!$R$15","v":5.9482570852458458},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!$R$15","v":0.47812107544866278},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!$R$15","v":1.4734408138756752},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!$R$15","v":2.7406353325949024},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!$R$15","v":3.9399226155367897},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!$R$15","v":4.8748535338633943},null,5.0926914432492554,217.63237134891938,-196.59419757786867,null,null,null,{"$f":"+AR38/KeyAssumptionsPriceControl_FO!$R$15","v":19.937863628802791},{"$f":"+AS38/KeyAssumptionsPriceControl_FO!$R$15","v":17.105761735255864},{"$f":"+AT38/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU38/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV38/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX38/KeyAssumptionsPriceControl_FO!$R$15","v":72.883364688813018},null,null,null,14936,14574,15441,null,65973,66877,67930,null,57203,58395,60311]
[null,"Goulburn Valley Water","GVW",{"$f":"+D39/KeyAssumptionsPriceControl_FO!$R$15","v":271.19575082213589},null,{"$f":"+F39/KeyAssumptionsPriceControl_FO!$R$15","v":9.7773791966052475},{"$f":"+G39/KeyAssumptionsPriceControl_FO!$R$15","v":9.3548453793304791},{"$f":"+H39/KeyAssumptionsPriceControl_FO!$R$15","v":12.809298857981942},{"$f":"+I39/KeyAssumptionsPriceControl_FO!$R$15","v":13.70377359577895},{"$f":"+J39/KeyAssumptionsPriceControl_FO!$R$15","v":14.596709348042753},{"$f":"+K39/KeyAssumptionsPriceControl_FO!$R$15","v":15.423509767087371},{"$f":"+L39/KeyAssumptionsPriceControl_FO!$R$15","v":16.098250926561619},null,{"$f":"+N39/KeyAssumptionsPriceControl_FO!$R$15","v":68.393735736360043},{"$f":"+O39/KeyAssumptionsPriceControl_FO!$R$15","v":69.710363405278699},{"$f":"+P39/KeyAssumptionsPriceControl_FO!$R$15","v":69.501488030189378},{"$f":"+Q39/KeyAssumptionsPriceControl_FO!$R$15","v":70.093984290521064},{"$f":"+R39/KeyAssumptionsPriceControl_FO!$R$15","v":71.146702175381108},{"$f":"+S39/KeyAssumptionsPriceControl_FO!$R$15","v":73.474224601859021},{"$f":"+T39/KeyAssumptionsPriceControl_FO!$R$15","v":74.75931245447623},null,{"$f":"+V39/KeyAssumptionsPriceControl_FO!$R$15","v":6.4635635771629278},{"$f":"+W39/KeyAssumptionsPriceControl_FO!$R$15","v":6.4635635771629278},{"$f":"+X39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+Y39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+Z39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+AA39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+AB39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},null,{"$f":"+AD39/KeyAssumptionsPriceControl_FO!$R$15","v":3.3561755925235182},{"$f":"+AE39/KeyAssumptionsPriceControl_FO!$R$15","v":3.8762365545967703},{"$f":"+AF39/KeyAssumptionsPriceControl_FO!$R$15","v":0.39165703695362031},{"$f":"+AG39/KeyAssumptionsPriceControl_FO!$R$15","v":1.0701436654154153},{"$f":"+AH39/KeyAssumptionsPriceControl_FO!$R$15","v":1.9507987313222315},{"$f":"+AI39/KeyAssumptionsPriceControl_FO!$R$15","v":2.8820809926744926},{"$f":"+AJ39/KeyAssumptionsPriceControl_FO!$R$15","v":3.6920336411563079},null,2.8441188328465179,93.701514653544919,-94.518155863652083,null,null,null,{"$f":"+AR39/KeyAssumptionsPriceControl_FO!$R$15","v":21.584554554554554},{"$f":"+AS39/KeyAssumptionsPriceControl_FO!$R$15","v":7.4385635635635632},{"$f":"+AT39/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU39/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV39/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX39/KeyAssumptionsPriceControl_FO!$R$15","v":42.031793464444782},null,null,null,23125,24440,26256,null,55855,56537,57236,null,49062,49682,50348]
[null,"GWM Water","GWMW",{"$f":"+D40/KeyAssumptionsPriceControl_FO!$R$15","v":319.58002492551532},null,{"$f":"+F40/KeyAssumptionsPriceControl_FO!$R$15","v":7.3031624082163011},{"$f":"+G40/KeyAssumptionsPriceControl_FO!$R$15","v":6.9714189527815904},{"$f":"+H40/KeyAssumptionsPriceControl_FO!$R$15","v":15.291003087527343},{"$f":"+I40/KeyAssumptionsPriceControl_FO!$R$15","v":15.968995787889257},{"$f":"+J40/KeyAssumptionsPriceControl_FO!$R$15","v":16.251929400516559},{"$f":"+K40/KeyAssumptionsPriceControl_FO!$R$15","v":16.223100518373784},{"$f":"+L40/KeyAssumptionsPriceControl_FO!$R$15","v":16.095090687139415},null,{"$f":"+N40/KeyAssumptionsPriceControl_FO!$R$15","v":62.254040686951086},{"$f":"+O40/KeyAssumptionsPriceControl_FO!$R$15","v":63.108092138496453},{"$f":"+P40/KeyAssumptionsPriceControl_FO!$R$15","v":61.000745325041848},{"$f":"+Q40/KeyAssumptionsPriceControl_FO!$R$15","v":61.686216899603217},{"$f":"+R40/KeyAssumptionsPriceControl_FO!$R$15","v":62.616014541380409},{"$f":"+S40/KeyAssumptionsPriceControl_FO!$R$15","v":62.599445801498099},{"$f":"+T40/KeyAssumptionsPriceControl_FO!$R$15","v":62.346372144649379},null,{"$f":"+V40/KeyAssumptionsPriceControl_FO!$R$15","v":3.4471583018676291},{"$f":"+W40/KeyAssumptionsPriceControl_FO!$R$15","v":3.4471583018676291},{"$f":"+X40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+Y40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+Z40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+AA40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+AB40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},null,{"$f":"+AD40/KeyAssumptionsPriceControl_FO!$R$15","v":4.1073100247496788},{"$f":"+AE40/KeyAssumptionsPriceControl_FO!$R$15","v":4.7032948668951473},{"$f":"+AF40/KeyAssumptionsPriceControl_FO!$R$15","v":0.40417887704371036},{"$f":"+AG40/KeyAssumptionsPriceControl_FO!$R$15","v":1.3852527399065733},{"$f":"+AH40/KeyAssumptionsPriceControl_FO!$R$15","v":2.2129902288121457},{"$f":"+AI40/KeyAssumptionsPriceControl_FO!$R$15","v":2.667741171129463},{"$f":"+AJ40/KeyAssumptionsPriceControl_FO!$R$15","v":3.1042720202702703},null,2.4061278571428586,277.03663514716902,-394.21142101140106,null,null,null,{"$f":"+AR40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AS40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AT40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV40/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX40/KeyAssumptionsPriceControl_FO!$R$15","v":31.790262460384412},null,null,null,9305.5,9344.5,11992.1,null,31295,31445,31613,null,25285,25416,25565]
[null,"Lower Murray Water - Urban","LMW-U",{"$f":"+D41/KeyAssumptionsPriceControl_FO!$R$15","v":147.26949735545483},null,{"$f":"+F41/KeyAssumptionsPriceControl_FO!$R$15","v":3.8076344422456159},{"$f":"+G41/KeyAssumptionsPriceControl_FO!$R$15","v":3.6222590616443089},{"$f":"+H41/KeyAssumptionsPriceControl_FO!$R$15","v":7.0744233371768361},{"$f":"+I41/KeyAssumptionsPriceControl_FO!$R$15","v":7.4393697138446617},{"$f":"+J41/KeyAssumptionsPriceControl_FO!$R$15","v":7.629629469782957},{"$f":"+K41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6484992579226869},{"$f":"+L41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6197277142635711},null,{"$f":"+N41/KeyAssumptionsPriceControl_FO!$R$15","v":33.617846286793586},{"$f":"+O41/KeyAssumptionsPriceControl_FO!$R$15","v":34.621487043592225},{"$f":"+P41/KeyAssumptionsPriceControl_FO!$R$15","v":33.651945929434184},{"$f":"+Q41/KeyAssumptionsPriceControl_FO!$R$15","v":34.712157249405301},{"$f":"+R41/KeyAssumptionsPriceControl_FO!$R$15","v":35.775102144991848},{"$f":"+S41/KeyAssumptionsPriceControl_FO!$R$15","v":35.601340348467865},{"$f":"+T41/KeyAssumptionsPriceControl_FO!$R$15","v":36.061149626284006},null,{"$f":"+V41/KeyAssumptionsPriceControl_FO!$R$15","v":2.603966850088959},{"$f":"+W41/KeyAssumptionsPriceControl_FO!$R$15","v":2.5320883512744787},{"$f":"+X41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4640365989815258},{"$f":"+Y41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4640365989815258},{"$f":"+Z41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4318558372220433},{"$f":"+AA41/KeyAssumptionsPriceControl_FO!$R$15","v":5.3445081535701657},{"$f":"+AB41/KeyAssumptionsPriceControl_FO!$R$15","v":5.3433546883585752},null,{"$f":"+AD41/KeyAssumptionsPriceControl_FO!$R$15","v":2.0187221322542395},{"$f":"+AE41/KeyAssumptionsPriceControl_FO!$R$15","v":2.3782835125901554},{"$f":"+AF41/KeyAssumptionsPriceControl_FO!$R$15","v":0.3393049304860416},{"$f":"+AG41/KeyAssumptionsPriceControl_FO!$R$15","v":0.92789222597597598},{"$f":"+AH41/KeyAssumptionsPriceControl_FO!$R$15","v":1.3920978898342784},{"$f":"+AI41/KeyAssumptionsPriceControl_FO!$R$15","v":1.7616549759481703},{"$f":"+AJ41/KeyAssumptionsPriceControl_FO!$R$15","v":2.1084261226504277},null,1.408233893933905,46.35025268287184,1.6829408938371717,null,null,null,{"$f":"+AR41/KeyAssumptionsPriceControl_FO!$R$15","v":4.2423846338838835},{"$f":"+AS41/KeyAssumptionsPriceControl_FO!$R$15","v":5.5679220603103099},{"$f":"+AT41/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU41/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV41/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX41/KeyAssumptionsPriceControl_FO!$R$15","v":19.171920990177679},null,null,null,16962,18228,19397,null,32581,32942,33244,null,28084,28519,28691]
[null,"Lower Murray Water - Rural","LMW-R",{"$f":"+D42/KeyAssumptionsPriceControl_FO!$R$15","v":68.309512322542844},null,{"$f":"+F42/KeyAssumptionsPriceControl_FO!$R$15","v":0.90296187474423684},{"$f":"+G42/KeyAssumptionsPriceControl_FO!$R$15","v":0.87461355010564679},{"$f":"+H42/KeyAssumptionsPriceControl_FO!$R$15","v":3.7162770897817885},{"$f":"+I42/KeyAssumptionsPriceControl_FO!$R$15","v":4.2531999023026428},{"$f":"+J42/KeyAssumptionsPriceControl_FO!$R$15","v":4.4034819129746774},{"$f":"+K42/KeyAssumptionsPriceControl_FO!$R$15","v":4.3838836019396989},{"$f":"+L42/KeyAssumptionsPriceControl_FO!$R$15","v":4.3591154644523948},null,{"$f":"+N42/KeyAssumptionsPriceControl_FO!$R$15","v":19.797674462770065},{"$f":"+O42/KeyAssumptionsPriceControl_FO!$R$15","v":20.508277632512378},{"$f":"+P42/KeyAssumptionsPriceControl_FO!$R$15","v":29.517785287345259},{"$f":"+Q42/KeyAssumptionsPriceControl_FO!$R$15","v":30.229937175960739},{"$f":"+R42/KeyAssumptionsPriceControl_FO!$R$15","v":30.583799863396589},{"$f":"+S42/KeyAssumptionsPriceControl_FO!$R$15","v":30.715983992118431},{"$f":"+T42/KeyAssumptionsPriceControl_FO!$R$15","v":30.752115539161508},null,{"$f":"+V42/KeyAssumptionsPriceControl_FO!$R$15","v":0.49102183307535913},{"$f":"+W42/KeyAssumptionsPriceControl_FO!$R$15","v":0.48650660273809276},{"$f":"+X42/KeyAssumptionsPriceControl_FO!$R$15","v":2.1921977020095618},{"$f":"+Y42/KeyAssumptionsPriceControl_FO!$R$15","v":2.0652491101266515},{"$f":"+Z42/KeyAssumptionsPriceControl_FO!$R$15","v":1.902386722701183},{"$f":"+AA42/KeyAssumptionsPriceControl_FO!$R$15","v":1.7520383829129891},{"$f":"+AB42/KeyAssumptionsPriceControl_FO!$R$15","v":1.6527015150323752},null,{"$f":"+AD42/KeyAssumptionsPriceControl_FO!$R$15","v":1.1651229385845714},{"$f":"+AE42/KeyAssumptionsPriceControl_FO!$R$15","v":1.3791604912806443},{"$f":"+AF42/KeyAssumptionsPriceControl_FO!$R$15","v":0.2623917502224446},{"$f":"+AG42/KeyAssumptionsPriceControl_FO!$R$15","v":0.66582677705483251},{"$f":"+AH42/KeyAssumptionsPriceControl_FO!$R$15","v":0.87627778167055947},{"$f":"+AI42/KeyAssumptionsPriceControl_FO!$R$15","v":1.0159376882437994},{"$f":"+AJ42/KeyAssumptionsPriceControl_FO!$R$15","v":1.1584866825158491},null,1.2379854815949998,23.578177295497269,-35.81147418762869,null,null,null,{"$f":"+AR42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AS42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AT42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV42/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX42/KeyAssumptionsPriceControl_FO!$R$15","v":15.356711637891818}]
[null,"North East Water","NEW",{"$f":"+D43/KeyAssumptionsPriceControl_FO!$R$15","v":204.23630220632742},null,{"$f":"+F43/KeyAssumptionsPriceControl_FO!$R$15","v":7.9006653035413859},{"$f":"+G43/KeyAssumptionsPriceControl_FO!$R$15","v":7.6253433168549245},{"$f":"+H43/KeyAssumptionsPriceControl_FO!$R$15","v":9.7749751135078125},{"$f":"+I43/KeyAssumptionsPriceControl_FO!$R$15","v":10.190238726802139},{"$f":"+J43/KeyAssumptionsPriceControl_FO!$R$15","v":10.420818108248517},{"$f":"+K43/KeyAssumptionsPriceControl_FO!$R$15","v":10.635389181207803},{"$f":"+L43/KeyAssumptionsPriceControl_FO!$R$15","v":10.788431430415129},null,{"$f":"+N43/KeyAssumptionsPriceControl_FO!$R$15","v":58.465140809184696},{"$f":"+O43/KeyAssumptionsPriceControl_FO!$R$15","v":60.070712527918651},{"$f":"+P43/KeyAssumptionsPriceControl_FO!$R$15","v":56.147502535959205},{"$f":"+Q43/KeyAssumptionsPriceControl_FO!$R$15","v":57.17801850602531},{"$f":"+R43/KeyAssumptionsPriceControl_FO!$R$15","v":57.885937575027},{"$f":"+S43/KeyAssumptionsPriceControl_FO!$R$15","v":58.578251280106997},{"$f":"+T43/KeyAssumptionsPriceControl_FO!$R$15","v":59.551624206755349},null,{"$f":"+V43/KeyAssumptionsPriceControl_FO!$R$15","v":4.7469308049389998},{"$f":"+W43/KeyAssumptionsPriceControl_FO!$R$15","v":4.7469308049389998},{"$f":"+X43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+Y43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+Z43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+AA43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+AB43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},null,{"$f":"+AD43/KeyAssumptionsPriceControl_FO!$R$15","v":3.4532139500822461},{"$f":"+AE43/KeyAssumptionsPriceControl_FO!$R$15","v":3.9888362956825927},{"$f":"+AF43/KeyAssumptionsPriceControl_FO!$R$15","v":0.24509246340496341},{"$f":"+AG43/KeyAssumptionsPriceControl_FO!$R$15","v":0.64266133326729746},{"$f":"+AH43/KeyAssumptionsPriceControl_FO!$R$15","v":1.085507772763165},{"$f":"+AI43/KeyAssumptionsPriceControl_FO!$R$15","v":1.5587713401011605},{"$f":"+AJ43/KeyAssumptionsPriceControl_FO!$R$15","v":2.3633804199971689},null,2.457897195370617,6.786276112071036,-47.306199838281344,null,null,null,{"$f":"+AR43/KeyAssumptionsPriceControl_FO!$R$15","v":6.7838925425425431},{"$f":"+AS43/KeyAssumptionsPriceControl_FO!$R$15","v":5.3257571071071075},{"$f":"+AT43/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU43/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV43/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX43/KeyAssumptionsPriceControl_FO!$R$15","v":36.294001222812341},null,null,null,14264,13471,15685.405000000001,null,48285,49114,49576,null,43074,44006,44780]
[null,"South East Water","SEW",{"$f":"+D44/KeyAssumptionsPriceControl_FO!$R$15","v":2794.7969563818915},null,{"$f":"+F44/KeyAssumptionsPriceControl_FO!$R$15","v":110.15180966929465},{"$f":"+G44/KeyAssumptionsPriceControl_FO!$R$15","v":108.26611398936359},{"$f":"+H44/KeyAssumptionsPriceControl_FO!$R$15","v":134.49139494858747},{"$f":"+I44/KeyAssumptionsPriceControl_FO!$R$15","v":144.05577499556179},{"$f":"+J44/KeyAssumptionsPriceControl_FO!$R$15","v":152.03188211903958},{"$f":"+K44/KeyAssumptionsPriceControl_FO!$R$15","v":158.38671713066927},{"$f":"+L44/KeyAssumptionsPriceControl_FO!$R$15","v":163.85386297002691},null,{"$f":"+N44/KeyAssumptionsPriceControl_FO!$R$15","v":747.87606918103654},{"$f":"+O44/KeyAssumptionsPriceControl_FO!$R$15","v":874.32921755709151},{"$f":"+P44/KeyAssumptionsPriceControl_FO!$R$15","v":904.10460252591952},{"$f":"+Q44/KeyAssumptionsPriceControl_FO!$R$15","v":920.06871698861664},{"$f":"+R44/KeyAssumptionsPriceControl_FO!$R$15","v":931.19140233456312},{"$f":"+S44/KeyAssumptionsPriceControl_FO!$R$15","v":944.48812507055766},{"$f":"+T44/KeyAssumptionsPriceControl_FO!$R$15","v":953.42102840445784},null,{"$f":"+V44/KeyAssumptionsPriceControl_FO!$R$15","v":36.974425096687803},{"$f":"+W44/KeyAssumptionsPriceControl_FO!$R$15","v":36.974425096687803},{"$f":"+X44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+Y44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+Z44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+AA44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+AB44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},null,{"$f":"+AD44/KeyAssumptionsPriceControl_FO!$R$15","v":19.123961732521494},{"$f":"+AE44/KeyAssumptionsPriceControl_FO!$R$15","v":21.029635929299356},{"$f":"+AF44/KeyAssumptionsPriceControl_FO!$R$15","v":4.5371538428543028},{"$f":"+AG44/KeyAssumptionsPriceControl_FO!$R$15","v":13.610360872233764},{"$f":"+AH44/KeyAssumptionsPriceControl_FO!$R$15","v":21.998650617160479},{"$f":"+AI44/KeyAssumptionsPriceControl_FO!$R$15","v":28.508273380923765},{"$f":"+AJ44/KeyAssumptionsPriceControl_FO!$R$15","v":32.715023799101346},null,32.834722003813667,933.80093304163427,115.04032452584005,null,null,null,{"$f":"+AR44/KeyAssumptionsPriceControl_FO!$R$15","v":68.584595679317104},{"$f":"+AS44/KeyAssumptionsPriceControl_FO!$R$15","v":138.44018112434011},{"$f":"+AT44/KeyAssumptionsPriceControl_FO!$R$15","v":7.3032867867867877},{"$f":"+AU44/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV44/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX44/KeyAssumptionsPriceControl_FO!$R$15","v":127.25155024543348},null,null,null,126673,131038,141886,null,695741,708747,727106,null,664221,678117,697973]
[null,"South Gippsland Water","SGW",{"$f":"+D45/KeyAssumptionsPriceControl_FO!$R$15","v":112.1979557030424},null,{"$f":"+F45/KeyAssumptionsPriceControl_FO!$R$15","v":4.2194115980430267},{"$f":"+G45/KeyAssumptionsPriceControl_FO!$R$15","v":4.0267516515507076},{"$f":"+H45/KeyAssumptionsPriceControl_FO!$R$15","v":5.7860347149085918},{"$f":"+I45/KeyAssumptionsPriceControl_FO!$R$15","v":6.0578370722391091},{"$f":"+J45/KeyAssumptionsPriceControl_FO!$R$15","v":6.2837972847612837},{"$f":"+K45/KeyAssumptionsPriceControl_FO!$R$15","v":6.5037197685361585},{"$f":"+L45/KeyAssumptionsPriceControl_FO!$R$15","v":6.6595847529715},null,{"$f":"+N45/KeyAssumptionsPriceControl_FO!$R$15","v":26.245822487137215},{"$f":"+O45/KeyAssumptionsPriceControl_FO!$R$15","v":27.143100827267535},{"$f":"+P45/KeyAssumptionsPriceControl_FO!$R$15","v":27.494079917512646},{"$f":"+Q45/KeyAssumptionsPriceControl_FO!$R$15","v":27.817843759518482},{"$f":"+R45/KeyAssumptionsPriceControl_FO!$R$15","v":28.293961235480893},{"$f":"+S45/KeyAssumptionsPriceControl_FO!$R$15","v":28.055959929231911},{"$f":"+T45/KeyAssumptionsPriceControl_FO!$R$15","v":28.356998435569899},null,{"$f":"+V45/KeyAssumptionsPriceControl_FO!$R$15","v":3.0319896123079313},{"$f":"+W45/KeyAssumptionsPriceControl_FO!$R$15","v":2.727868094780769},{"$f":"+X45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+Y45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+Z45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+AA45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+AB45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},null,{"$f":"+AD45/KeyAssumptionsPriceControl_FO!$R$15","v":0.79821980575868823},{"$f":"+AE45/KeyAssumptionsPriceControl_FO!$R$15","v":1.1343309872303728},{"$f":"+AF45/KeyAssumptionsPriceControl_FO!$R$15","v":0.10716103750749938},{"$f":"+AG45/KeyAssumptionsPriceControl_FO!$R$15","v":0.26036263464900777},{"$f":"+AH45/KeyAssumptionsPriceControl_FO!$R$15","v":0.34555191733498986},{"$f":"+AI45/KeyAssumptionsPriceControl_FO!$R$15","v":0.41561156175561759},{"$f":"+AJ45/KeyAssumptionsPriceControl_FO!$R$15","v":0.76552913672655454},null,1.2143842545802954,38.36426778021125,-40.168040557223598,null,null,null,{"$f":"+AR45/KeyAssumptionsPriceControl_FO!$R$15","v":6.8893818818818824},{"$f":"+AS45/KeyAssumptionsPriceControl_FO!$R$15","v":5.4403828828828829},{"$f":"+AT45/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU45/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV45/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX45/KeyAssumptionsPriceControl_FO!$R$15","v":16.479198996630352},null,null,null,4663,4585,4771,null,19400,19637,19829,null,16613,16967,17181]
[null,"Wannon Water","WNW",{"$f":"+D46/KeyAssumptionsPriceControl_FO!$R$15","v":276.27173541110773},null,{"$f":"+F46/KeyAssumptionsPriceControl_FO!$R$15","v":8.4922460186114535},{"$f":"+G46/KeyAssumptionsPriceControl_FO!$R$15","v":8.2418504632148419},{"$f":"+H46/KeyAssumptionsPriceControl_FO!$R$15","v":13.05475436377818},{"$f":"+I46/KeyAssumptionsPriceControl_FO!$R$15","v":13.735484375491085},{"$f":"+J46/KeyAssumptionsPriceControl_FO!$R$15","v":14.428948286019192},{"$f":"+K46/KeyAssumptionsPriceControl_FO!$R$15","v":15.039317092860431},{"$f":"+L46/KeyAssumptionsPriceControl_FO!$R$15","v":15.569594134705289},null,{"$f":"+N46/KeyAssumptionsPriceControl_FO!$R$15","v":62.140428395056269},{"$f":"+O46/KeyAssumptionsPriceControl_FO!$R$15","v":62.480620759547328},{"$f":"+P46/KeyAssumptionsPriceControl_FO!$R$15","v":68.769719877288225},{"$f":"+Q46/KeyAssumptionsPriceControl_FO!$R$15","v":70.167016359144128},{"$f":"+R46/KeyAssumptionsPriceControl_FO!$R$15","v":70.818177592135271},{"$f":"+S46/KeyAssumptionsPriceControl_FO!$R$15","v":71.523290324400392},{"$f":"+T46/KeyAssumptionsPriceControl_FO!$R$15","v":71.227358489396124},null,{"$f":"+V46/KeyAssumptionsPriceControl_FO!$R$15","v":3.756576015720321},{"$f":"+W46/KeyAssumptionsPriceControl_FO!$R$15","v":3.6216458424641269},{"$f":"+X46/KeyAssumptionsPriceControl_FO!$R$15","v":7.3619775184683256},{"$f":"+Y46/KeyAssumptionsPriceControl_FO!$R$15","v":6.4382038489198532},{"$f":"+Z46/KeyAssumptionsPriceControl_FO!$R$15","v":5.82620379284399},{"$f":"+AA46/KeyAssumptionsPriceControl_FO!$R$15","v":5.7954113371923741},{"$f":"+AB46/KeyAssumptionsPriceControl_FO!$R$15","v":5.7578830318669683},null,{"$f":"+AD46/KeyAssumptionsPriceControl_FO!$R$15","v":2.5979981357638597},{"$f":"+AE46/KeyAssumptionsPriceControl_FO!$R$15","v":2.9355173726403518},{"$f":"+AF46/KeyAssumptionsPriceControl_FO!$R$15","v":0.87497971670656116},{"$f":"+AG46/KeyAssumptionsPriceControl_FO!$R$15","v":2.3453841286179955},{"$f":"+AH46/KeyAssumptionsPriceControl_FO!$R$15","v":3.5132746546708478},{"$f":"+AI46/KeyAssumptionsPriceControl_FO!$R$15","v":3.8526180590173569},{"$f":"+AJ46/KeyAssumptionsPriceControl_FO!$R$15","v":3.6737241683326478},null,2.9981906258986033,104.1039486252312,-115.68085552402724,null,null,null,{"$f":"+AR46/KeyAssumptionsPriceControl_FO!$R$15","v":10.582263796677266},{"$f":"+AS46/KeyAssumptionsPriceControl_FO!$R$15","v":9.8125826890416157},{"$f":"+AT46/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU46/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV46/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX46/KeyAssumptionsPriceControl_FO!$R$15","v":43.615774064269829},null,null,null,11360,11397,13557.5,null,42008,42261,42466,null,35419,35839,36146]
[null,"Western Water","WW",{"$f":"+D47/KeyAssumptionsPriceControl_FO!$R$15","v":299.68906239751823},null,{"$f":"+F47/KeyAssumptionsPriceControl_FO!$R$15","v":10.269227773026561},{"$f":"+G47/KeyAssumptionsPriceControl_FO!$R$15","v":9.9814571092546718},{"$f":"+H47/KeyAssumptionsPriceControl_FO!$R$15","v":14.17837792680201},{"$f":"+I47/KeyAssumptionsPriceControl_FO!$R$15","v":14.96804778440845},{"$f":"+J47/KeyAssumptionsPriceControl_FO!$R$15","v":16.138336209814558},{"$f":"+K47/KeyAssumptionsPriceControl_FO!$R$15","v":18.118606993962455},{"$f":"+L47/KeyAssumptionsPriceControl_FO!$R$15","v":20.504125634778269},null,{"$f":"+N47/KeyAssumptionsPriceControl_FO!$R$15","v":78.016277558869902},{"$f":"+O47/KeyAssumptionsPriceControl_FO!$R$15","v":84.597563847173262},{"$f":"+P47/KeyAssumptionsPriceControl_FO!$R$15","v":69.542680324492522},{"$f":"+Q47/KeyAssumptionsPriceControl_FO!$R$15","v":73.097621125300392},{"$f":"+R47/KeyAssumptionsPriceControl_FO!$R$15","v":75.520114842219925},{"$f":"+S47/KeyAssumptionsPriceControl_FO!$R$15","v":92.24046710885807},{"$f":"+T47/KeyAssumptionsPriceControl_FO!$R$15","v":97.062714201511909},null,{"$f":"+V47/KeyAssumptionsPriceControl_FO!$R$15","v":3.9518408474106104},{"$f":"+W47/KeyAssumptionsPriceControl_FO!$R$15","v":3.9518408474106104},{"$f":"+X47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+Y47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+Z47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+AA47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+AB47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},null,{"$f":"+AD47/KeyAssumptionsPriceControl_FO!$R$15","v":2.5289788574385565},{"$f":"+AE47/KeyAssumptionsPriceControl_FO!$R$15","v":2.8720569803412146},{"$f":"+AF47/KeyAssumptionsPriceControl_FO!$R$15","v":6.7887797521723026E-2},{"$f":"+AG47/KeyAssumptionsPriceControl_FO!$R$15","v":0.36892211256010021},{"$f":"+AH47/KeyAssumptionsPriceControl_FO!$R$15","v":0.77805553495392055},{"$f":"+AI47/KeyAssumptionsPriceControl_FO!$R$15","v":1.5523754627747215},{"$f":"+AJ47/KeyAssumptionsPriceControl_FO!$R$15","v":2.6010651835471288},null,3.5345238060398545,147.72015292678117,-2.2332983843266923,null,null,null,{"$f":"+AR47/KeyAssumptionsPriceControl_FO!$R$15","v":20.959659909909909},{"$f":"+AS47/KeyAssumptionsPriceControl_FO!$R$15","v":44.621371121121122},{"$f":"+AT47/KeyAssumptionsPriceControl_FO!$R$15","v":4.8436386386386383},{"$f":"+AU47/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV47/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX47/KeyAssumptionsPriceControl_FO!$R$15","v":40.789660056855368},null,null,null,11710.68,11810,13236,null,56930,58477,60158,null,51004,52564,54197]
[null,"Westernport Water","WPW",{"$f":"+D48/KeyAssumptionsPriceControl_FO!$R$15","v":98.632387298036122},null,{"$f":"+F48/KeyAssumptionsPriceControl_FO!$R$15","v":4.2123949479205072},{"$f":"+G48/KeyAssumptionsPriceControl_FO!$R$15","v":4.1278262176623466},{"$f":"+H48/KeyAssumptionsPriceControl_FO!$R$15","v":4.9333324830537082},{"$f":"+I48/KeyAssumptionsPriceControl_FO!$R$15","v":5.0769005247640742},{"$f":"+J48/KeyAssumptionsPriceControl_FO!$R$15","v":5.1253694882066574},{"$f":"+K48/KeyAssumptionsPriceControl_FO!$R$15","v":5.2296762049915673},{"$f":"+L48/KeyAssumptionsPriceControl_FO!$R$15","v":5.3717396925667202},null,{"$f":"+N48/KeyAssumptionsPriceControl_FO!$R$15","v":19.501165388666109},{"$f":"+O48/KeyAssumptionsPriceControl_FO!$R$15","v":20.146612535938861},{"$f":"+P48/KeyAssumptionsPriceControl_FO!$R$15","v":20.547732462124777},{"$f":"+Q48/KeyAssumptionsPriceControl_FO!$R$15","v":20.858029190096534},{"$f":"+R48/KeyAssumptionsPriceControl_FO!$R$15","v":21.113012709870109},{"$f":"+S48/KeyAssumptionsPriceControl_FO!$R$15","v":21.417617131973724},{"$f":"+T48/KeyAssumptionsPriceControl_FO!$R$15","v":21.665606252105956},null,{"$f":"+V48/KeyAssumptionsPriceControl_FO!$R$15","v":1.4262588163297261},{"$f":"+W48/KeyAssumptionsPriceControl_FO!$R$15","v":1.3330542267281751},{"$f":"+X48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+Y48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+Z48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+AA48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+AB48/KeyAssumptionsPriceControl_FO!$R$15","v":1.638323279729234},null,{"$f":"+AD48/KeyAssumptionsPriceControl_FO!$R$15","v":1.0605293349377467},{"$f":"+AE48/KeyAssumptionsPriceControl_FO!$R$15","v":1.3153637383700358},{"$f":"+AF48/KeyAssumptionsPriceControl_FO!$R$15","v":0.14289580881557901},{"$f":"+AG48/KeyAssumptionsPriceControl_FO!$R$15","v":0.36235974337320437},{"$f":"+AH48/KeyAssumptionsPriceControl_FO!$R$15","v":0.56843015295713262},{"$f":"+AI48/KeyAssumptionsPriceControl_FO!$R$15","v":0.77045377134494786},{"$f":"+AJ48/KeyAssumptionsPriceControl_FO!$R$15","v":0.96177190078317698},null,0.85368507342722033,12.382322724928395,-20.21547665174624,null,null,null,{"$f":"+AR48/KeyAssumptionsPriceControl_FO!$R$15","v":2.5604093192472468},{"$f":"+AS48/KeyAssumptionsPriceControl_FO!$R$15","v":3.4393222240643557},{"$f":"+AT48/KeyAssumptionsPriceControl_FO!$R$15","v":0.58623623623623622},{"$f":"+AU48/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV48/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX48/KeyAssumptionsPriceControl_FO!$R$15","v":12.871335155024241},null,null,null,1756,1777,1889,null,15726,15708,15972,null,14372,14213,14439]
[null,"Yarra Valley Water","YVW",{"$f":"+D49/KeyAssumptionsPriceControl_FO!$R$15","v":3418.217560343041},null,{"$f":"+F49/KeyAssumptionsPriceControl_FO!$R$15","v":127.40167030733532},{"$f":"+G49/KeyAssumptionsPriceControl_FO!$R$15","v":125.17112919216017},{"$f":"+H49/KeyAssumptionsPriceControl_FO!$R$15","v":163.96295512860442},{"$f":"+I49/KeyAssumptionsPriceControl_FO!$R$15","v":170.43119624983137},{"$f":"+J49/KeyAssumptionsPriceControl_FO!$R$15","v":177.26542959377107},{"$f":"+K49/KeyAssumptionsPriceControl_FO!$R$15","v":184.01670553857147},{"$f":"+L49/KeyAssumptionsPriceControl_FO!$R$15","v":190.46747208743523},null,{"$f":"+N49/KeyAssumptionsPriceControl_FO!$R$15","v":781.59684091936981},{"$f":"+O49/KeyAssumptionsPriceControl_FO!$R$15","v":910.25893677540364},{"$f":"+P49/KeyAssumptionsPriceControl_FO!$R$15","v":1019.0800467996735},{"$f":"+Q49/KeyAssumptionsPriceControl_FO!$R$15","v":1005.1526196772246},{"$f":"+R49/KeyAssumptionsPriceControl_FO!$R$15","v":999.84065046889782},{"$f":"+S49/KeyAssumptionsPriceControl_FO!$R$15","v":1010.2999022245964},{"$f":"+T49/KeyAssumptionsPriceControl_FO!$R$15","v":1018.778385427715},null,{"$f":"+V49/KeyAssumptionsPriceControl_FO!$R$15","v":43.699377847605419},{"$f":"+W49/KeyAssumptionsPriceControl_FO!$R$15","v":43.699377847605419},{"$f":"+X49/KeyAssumptionsPriceControl_FO!$R$15","v":94.296316235659617},{"$f":"+Y49/KeyAssumptionsPriceControl_FO!$R$15","v":74.526699692647142},{"$f":"+Z49/KeyAssumptionsPriceControl_FO!$R$15","v":60.778842420216954},{"$f":"+AA49/KeyAssumptionsPriceControl_FO!$R$15","v":60.778842420216954},{"$f":"+AB49/KeyAssumptionsPriceControl_FO!$R$15","v":60.778842420216954},null,{"$f":"+AD49/KeyAssumptionsPriceControl_FO!$R$15","v":12.108131537895561},{"$f":"+AE49/KeyAssumptionsPriceControl_FO!$R$15","v":16.975200158276294},{"$f":"+AF49/KeyAssumptionsPriceControl_FO!$R$15","v":3.5799945826244679},{"$f":"+AG49/KeyAssumptionsPriceControl_FO!$R$15","v":9.8018831953500403},{"$f":"+AH49/KeyAssumptionsPriceControl_FO!$R$15","v":15.162902065650739},{"$f":"+AI49/KeyAssumptionsPriceControl_FO!$R$15","v":20.820745918373987},{"$f":"+AJ49/KeyAssumptionsPriceControl_FO!$R$15","v":24.15730994355523},null,35.960767436077141,1718.5337472316751,57.497807044495943,null,null,null,{"$f":"+AR49/KeyAssumptionsPriceControl_FO!$R$15","v":91.606699978965267},{"$f":"+AS49/KeyAssumptionsPriceControl_FO!$R$15","v":146.48157632632632},{"$f":"+AT49/KeyAssumptionsPriceControl_FO!$R$15","v":10.202833333333334},{"$f":"+AU49/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV49/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX49/KeyAssumptionsPriceControl_FO!$R$15","v":146.61701336348435},null,null,null,131930,133690,141886,null,737437,751930,765287,null,694001,709048,722699]
[null,"Southern Rural Water","SRW",{"$f":"+D50/KeyAssumptionsPriceControl_FO!$R$15","v":39.632742861766744},null,{"$f":"+F50/KeyAssumptionsPriceControl_FO!$R$15","v":1.3759013526539778},{"$f":"+G50/KeyAssumptionsPriceControl_FO!$R$15","v":1.2675622715918355},{"$f":"+H50/KeyAssumptionsPriceControl_FO!$R$15","v":2.0286702302075734},{"$f":"+I50/KeyAssumptionsPriceControl_FO!$R$15","v":2.3261905707018342},{"$f":"+J50/KeyAssumptionsPriceControl_FO!$R$15","v":2.6118828155160689},{"$f":"+K50/KeyAssumptionsPriceControl_FO!$R$15","v":2.769194006945134},{"$f":"+L50/KeyAssumptionsPriceControl_FO!$R$15","v":2.8032701491009258},null,{"$f":"+N50/KeyAssumptionsPriceControl_FO!$R$15","v":35.46050524920625},{"$f":"+O50/KeyAssumptionsPriceControl_FO!$R$15","v":38.541512913844691},{"$f":"+P50/KeyAssumptionsPriceControl_FO!$R$15","v":30.870401567045977},{"$f":"+Q50/KeyAssumptionsPriceControl_FO!$R$15","v":31.285637784973236},{"$f":"+R50/KeyAssumptionsPriceControl_FO!$R$15","v":31.787373099722977},{"$f":"+S50/KeyAssumptionsPriceControl_FO!$R$15","v":31.812077276232657},{"$f":"+T50/KeyAssumptionsPriceControl_FO!$R$15","v":31.256622750033756},null,{"$f":"+V50/KeyAssumptionsPriceControl_FO!$R$15","v":1.9045670829757155},{"$f":"+W50/KeyAssumptionsPriceControl_FO!$R$15","v":1.8312632984774557},{"$f":"+X50/KeyAssumptionsPriceControl_FO!$R$15","v":3.0852921753379245},{"$f":"+Y50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7643038929036745},{"$f":"+Z50/KeyAssumptionsPriceControl_FO!$R$15","v":2.4209518400148742},{"$f":"+AA50/KeyAssumptionsPriceControl_FO!$R$15","v":1.9781350453183979},{"$f":"+AB50/KeyAssumptionsPriceControl_FO!$R$15","v":1.1056344729733738},null,{"$f":"+AD50/KeyAssumptionsPriceControl_FO!$R$15","v":1.829480482778558},{"$f":"+AE50/KeyAssumptionsPriceControl_FO!$R$15","v":2.5655149823663108},{"$f":"+AF50/KeyAssumptionsPriceControl_FO!$R$15","v":0.49507964226192169},{"$f":"+AG50/KeyAssumptionsPriceControl_FO!$R$15","v":1.3780009410251819},{"$f":"+AH50/KeyAssumptionsPriceControl_FO!$R$15","v":2.1246570031107774},{"$f":"+AI50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7119256325340753},{"$f":"+AJ50/KeyAssumptionsPriceControl_FO!$R$15","v":3.4150122639402913},null,1.7094318484209088,44.092197166032712,13.050759574729669,null,null,null,{"$f":"+AR50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AS50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AT50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV50/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX50/KeyAssumptionsPriceControl_FO!$R$15","v":21.919603135762305}]
[]
[]
[null,"$m, 2012-13",null,"RAV (Opening Base)",null,null,"RoA",null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"includes New Initiatives"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,null,null,null,null,null,null,{"$f":"+AR8","v":"2017-18"}]
[null,"Barwon Water","BW",977.79777882156191,null,30.369648769553443,29.460080145870709,46.913368805665606,48.70353723437286,49.857125757384964,50.90783636305143,51.371947239551673,null,162.72103461166304,170.29143643373493,170.02536056081055,172.38700847311,174.39259392842087,177.21326667883321,178.29934529881623,null,14.052113165517213,13.92084747950946,27.76059030598315,27.288233669490324,27.288233669490324,27.288233669490324,27.288233669490324,null,11.594401784898785,14.129837138527673,0.62659458918371391,1.6514145400739595,2.5875324164925417,3.5961408322780306,4.4381538000046517,null,null,null,null,null,null,null,22.557310358700001,22.628347131299996,0.58699371999999994,null,null,{"$f":"SUM(AR33:AV33)","v":45.772651209999999},89.061392291858738,"no NI"]
[null,"Central Highlands Water","CHW",288.56819276380116,null,7.7334398669184381,7.5159419727486165,13.600877199822797,13.870340732630279,14.06804229678696,14.321758538496637,14.540282391274973,null,77.646743300833165,78.445605708817993,76.54290064549869,77.361863934565179,78.106233084787306,78.833915189018455,79.998215631212219,null,2.5328142521617858,2.5328142521617858,11.797228912444712,11.360731442684257,10.940384379304939,10.535590157270658,10.145773321451644,null,6.0161080853600097,6.4843294928411082,0.44438220869245504,1.183446205382406,1.8733691126920395,2.6535407510178679,3.4289273246333507,null,null,null,null,null,null,null,12.564429500000001,9.2316324999999999,null,null,null,{"$f":"SUM(AR34:AV34)","v":21.796061999999999},47.479740798689683,5.1970706036062486]
[null,"City West Water","CWW",1490.4347467734303,null,50.889333694565629,50.068928160662693,70.681590906540777,74.429672802161846,76.47694162687219,78.926082368895308,81.726251034625761,null,439.71922689870991,506.47149997765069,558.59106529378073,579.61529786489643,586.23987867341521,590.32476290719012,599.45811026486024,null,16.042116679849951,16.042116679849951,33.798082205189772,32.896356226352474,31.806098690868499,30.806098690868499,30.097839978834674,null,13.046267540899645,15.924654603744512,4.1754542630448652,12.419977787528522,17.930339099145272,20.919194616560997,23.785426823161728,null,null,null,null,null,null,null,51.359557432169559,27.484152996597096,51.592148391288049,null,null,130.4358588200547,103.00027111602056,"no NI"]
[null,"Coliban Water","CW",297.46309359676314,null,8.3229201303225882,8.0904712968061574,15.970485410896959,17.70382816809953,18.72991803158947,19.442759080192648,20.091153060530875,null,90.98469232670368,93.604441223037043,94.646411965471302,97.990372603142646,101.02229026292443,103.1310711851514,104.09314645703913,null,4.1510088206072364,3.8644681972006696,10.714546579090923,10.714546579090923,10.714546579090923,10.714546579090923,10.714546579090923,null,5.6003862135176643,6.285468032696949,0.50915263956209822,1.6532006825248722,2.9421767945797095,3.964427123335474,4.8595449084955717,null,null,null,null,null,null,null,14.60593083744596,9.8871059808044492,1.570675303039246,8.3175653650254677,null,34.38127748631512,57.310172416512508,-3.3486305967542598,"BOOT Capitalisation"]
[null,"East Gippsland Water","EGW",123.49700337979741,null,4.2991104598337664,4.1005802939240681,5.5332246924846258,5.7419329477651555,5.8953838403213652,5.9077542452034697,5.9147473417155227,null,28.394663126660234,28.429640867084824,28.26406717968181,29.14462598845795,30.121402756865674,30.52384300229863,31.04445761997161,null,3.0684243492410221,3.0684243492410221,5.66,5.66,5.66,5.66,5.66,null,2.3233016481196511,2.5280036815789582,0.20274664973748863,0.66954386720926873,1.1298136795319604,1.4937590320239353,1.8308051626453494,null,null,null,null,null,null,null,2.6174999999999997,6.0696842420469395,null,null,null,8.6871842420469392,16.325883362391103,0.79100000000000004]
[null,"Gippsland Water","CGW",452.55197179381508,null,16.78740040483703,16.306120661523583,22.371428836761122,23.787213482154478,25.114769331126027,25.764435006107782,26.341313523743064,null,101.81907627844546,104.97049239452213,105.16153011334751,106.93544265986675,109.75244553359897,110.88928612796585,112.31697534387703,null,7.4140361142122106,7.4140361142122106,11.128056639394151,11.128056639394151,11.128056639394151,11.128056639394151,11.128056639394151,null,4.3343285359948718,5.3776550481091405,0.43225606730607613,1.3320971701916737,2.4777327577034458,3.5619752877115411,4.407220525185096,null,null,null,null,null,null,null,18.025272185677817,15.464847034860281,null,null,null,33.490119220538098,65.89183830237485,"no NI"]
[null,"Goulburn Valley Water","GVW",245.18059282471833,null,8.8394586582883647,8.4574574967883702,11.580533537668742,12.389203458989295,13.196482025968063,13.943969463638265,14.553984321841682,null,61.832888688347225,63.023215422509885,62.834376961230042,63.370036476226737,64.321769659009703,66.42601844095671,67.587830897757243,null,5.8435294240595157,5.8435294240595157,8.2748014706544204,8.2748014706544204,8.2748014706544204,8.2748014706544204,8.2748014706544204,null,3.0342257166796331,3.5043984778662205,0.35408631666666668,0.96748734999999986,1.7636632874125875,2.6056098748251748,3.3378657081585081,null,null,null,null,null,null,null,19.513999999999999,6.7249999999999996,null,null,null,26.238999999999997,37.999784317629263,"no NI"]
[null,"GWM Water","GWMW",288.92347954804507,null,6.6025875527674973,6.3026674514287864,13.824173832072232,14.437128318643772,14.692920788340311,14.666857391724353,14.551127236608394,null,56.282159860872518,57.054284204848827,55.149090117390777,55.768806047695577,56.609410431528531,56.594431091128143,56.365634183262202,null,3.1164806729101913,3.1164806729101913,9.1510318206324204,9.1510318206324204,9.1510318206324204,9.1510318206324204,9.1510318206324204,null,3.7133056241854558,4.2521190697088258,0.36540696666666667,1.2523687666666667,2.0007033833333336,2.4118311583333334,2.8064866500000001,null,null,null,null,null,null,null,null,null,null,null,null,null,28.740698821650703,2.2338349579999996]
[null,"Lower Murray Water - Urban","LMW-U",133.14228765438858,null,3.4423772016320093,3.2747844367263932,6.3957908722530856,6.7257288182179344,6.8977374120481212,6.9147970666649448,6.8887855081894189,null,30.392966914485786,31.300330820406,30.423795460185296,31.382303250819817,32.343282391716613,32.186189147619366,32.601890024124636,null,2.3541745549673032,2.2891911881657956,4.9398846718394065,4.9398846718394065,4.9107909333799284,4.8318223035444303,4.8307794874843593,null,1.8250709593864118,2.1501404788032263,0.30675622222222221,0.83888174999999998,1.2585572777777776,1.5926636388888888,1.9061698611111109,null,null,null,null,null,null,null,3.8354228500000001,5.0338046499999995,null,null,null,8.8692274999999992,17.3328045875,"no NI"]
[null,"Lower Murray Water - Rural","LMW-R",61.756744624633754,null,0.81634290757420147,0.79071396973352137,3.3597835408977437,3.8452006356564166,3.9810664534495048,3.9633481613916377,3.9409559719347897,null,17.898531030142347,18.540967741972729,26.686214933989064,27.330051799805229,27.649969288265332,27.769473310521551,27.802138844907102,null,0.44391928619211202,0.43983719107271918,1.9819054337624906,1.8671347158520588,1.7198953266773591,1.5839695425611549,1.4941618221876405,null,1.0533554892723862,1.2468609328410531,0.23722113888888885,0.60195561111111107,0.79221855555555554,0.91848122222222217,1.0473558333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,13.883579118781833,"no NI"]
[null,"North East Water","NEW",184.64440353314126,null,7.1427734282695425,6.8938624194914659,8.8372851931170171,9.2127135638690838,9.4211740182264876,9.6151618027389993,9.7535230760042655,null,52.856720061878292,54.308273136100212,50.761407270066286,51.69306831449709,52.333078404933914,52.958980116585423,53.838979712713659,null,4.2915691168634034,4.2915691168634034,6.4883504646408934,6.4883504646408934,6.4883504646408934,6.4883504646408934,6.4883504646408934,null,3.1219554173141755,3.6061967958252579,0.22158133116883116,0.5810123727909775,0.98137761537592927,1.4092421436751668,2.1366670041422369,null,null,null,null,null,null,null,6.1331300000000004,4.81487,null,null,null,10.948,32.812404725420386,"no NI"]
[null,"South East Water","SEW",2526.6987868104161,null,99.58521073269263,97.880405317080744,121.58995796709402,130.23684997336309,137.44782826870636,143.1930591977725,148.13575484801527,null,676.13411141344386,790.45691252446557,817.37601622026568,831.80873146753663,841.86444428255982,853.88564429455846,861.96163563443747,null,33.427557168860737,33.427557168860737,38.533874353536255,38.533874353536255,38.533874353536255,38.533874353536255,38.533874353536255,null,17.289445946415359,19.012313387665209,4.1019155556664693,12.304751593992336,19.888372820401194,25.773543083749178,29.576750022897961,null,null,null,null,null,null,null,62.005439894694831,125.1599465549464,6.6027000000000005,null,null,193.76808644964123,115.04461420379009,0.15]
[null,"South Gippsland Water","SGW",101.43507488447,null,3.8146535623936502,3.6404750225331739,5.2309942807182654,5.4767232897437736,5.6810076809742283,5.8798335282964906,6.0207467585688041,null,23.72812367841636,24.539328259221961,24.85663876705442,25.149344720143858,25.579789388457385,25.364618976744506,25.63677958111704,null,2.741138120086537,2.4661902503945594,3.1493477727195271,3.1493477727195271,3.1493477727195271,3.1493477727195271,3.1493477727195271,null,0.72164849407504938,1.0255173359666447,9.6881336171938351E-2,0.23538667150620704,0.31240395060421255,0.37574294135191127,0.6920937625247312,null,null,null,null,null,null,null,6.2285000000000004,4.9184999999999999,null,null,null,11.147,14.898388957134591,0.10099981297379095]
[null,"Wannon Water","WNW",249.7696503852458,null,7.6776052240659212,7.4512295138023772,11.802443085442897,12.417872299652121,13.044813880301515,13.596631471282869,14.076040308208674,null,56.179446123675305,56.487004650486682,62.172805572317586,63.436062753651569,64.024759651170257,64.662232610023523,64.394688806250429,null,3.3962166875154756,3.27423004219155,6.6557606705428576,5.8206023937293514,5.2673100353404037,5.2394714261132869,5.2055431211177385,null,2.3487784050932996,2.6539202310115035,0.79104501085054713,2.1203970538365406,3.1762546425485763,3.4830456479260992,3.3213126191532263,null,null,null,null,null,null,null,9.5671326089417086,8.8712851641199766,null,null,null,18.438417773061687,39.4318174571996,3.6152280568483826]
[null,"Western Water","WW",270.94060935305043,null,9.2841253803199404,9.0239598661949483,12.818280134728695,13.532198856673341,14.590224320004292,16.380532476894565,18.537214035423975,null,70.53236315050772,76.482322428349406,62.871617777527632,66.085541632737645,68.275651336993405,83.392060309275308,87.751720802995834,null,3.5727502321838913,3.5727502321838913,4.1696211208608043,4.1696211208608043,4.1696211208608043,4.1696211208608043,4.1696211208608043,null,2.2863799806163962,2.5965474419555417,6.1375483913304343E-2,0.33353229904754761,0.70341853341082949,1.4034598075221238,2.3515512383380828,null,null,null,null,null,null,null,18.94905,40.340949999999999,4.3789999999999996,null,null,63.668999999999997,36.876805788957931,0.38500000000000001]
[null,"Westernport Water","WPW",89.170818923744875,null,3.8083100026901233,3.7318537479137412,4.4600897290232169,4.589885632795756,4.6337050848130774,4.7280059084041408,4.8564415863114512,null,17.630465360432076,18.213996310771876,18.576637764400591,18.857168471408542,19.087692033629175,19.363076484019683,19.587276602582669,null,1.2894412285189107,1.2051775316755176,1.5615563056922896,1.5615563056922896,1.5615563056922896,1.5615563056922896,1.4811628565153889,null,0.9587952991880625,1.1891840494404216,0.12918815656720672,0.32759944219894221,0.51390201158748916,0.69654598875439178,0.86951142885284505,null,null,null,null,null,null,null,2.3147953935999994,3.1093962912581823,0.53,null,null,5.9541916848581815,11.636618841510604,"no NI"]
[null,"Yarra Valley Water","YVW",3090.3161473146588,null,115.18033360817013,113.16376295291222,148.23438205744418,154.0821403199833,160.26078204902925,166.36442428328769,172.19638426728307,null,706.62013038773796,822.93997994445999,921.32214185780435,908.73073941859491,903.92833467731123,913.38425549535907,921.04941813781647,null,39.507401330097572,39.507401330097572,85.250696759659689,67.377532120320808,54.948473826060393,54.948473826060393,54.948473826060393,null,10.94662751706576,15.346809916848885,3.2365742878206727,8.8616120471988147,13.708361234013655,18.823461694529968,21.839957134490202,null,null,null,null,null,null,null,82.819088940259093,132.42994999999999,9.2241000000000017,null,null,224.47313894025908,132.5523948869872,"no NI"]
[null,"Southern Rural Water","SRW",35.830868885886858,null,1.243914435566809,1.1459680627332522,1.8340647601605122,2.1030446879014772,2.3613311608149798,2.503551866912388,2.5343591664722398,null,32.058864021680584,34.84431800989217,27.909077977808987,28.284481581165849,28.738086630428285,28.760420994530701,28.258249888944544,null,1.7218665302196741,1.6555946019719261,2.7893274960747392,2.4991308497835032,2.1887157359048501,1.7883772943647778,0.99957360950262486,null,1.6539828075074927,2.3194112827004023,0.44758783947480524,1.2458126154607754,1.920843752133635,2.4517771103181367,3.0874183273089151,null,null,null,null,null,null,null,null,null,null,null,null,null,19.816908174322663,0.38975536350185402]
[]
[]
[null,"WACC - HISTORIC"]
[null,null,"BW1","BW2","BW3","CHW1","CHW2","CHW3","CWW1","CWW2","CWW3","CW1","CW2","CW3","EGW1","EGW2","EGW3","CGW1","CGW2","CGW3","GVW1","GVW2","GVW3","GWMW1","GWMW2","GWMW3","LMW-U1","LMW-U2","LMW-U3","LMW-R1","LMW-R2","LMW-R3","NEW1","NEW2","NEW3","SEW1","SEW2","SEW3","SGW1","SGW2","SGW3","SRW1","SRW2","SRW3","WNW1","WNW2","WNW3","WW1","WW2","WW3","WPW1","WPW2","WPW3","YVW1","YVW2","YVW3"]
[null,"Risk Free Rate (Real)",2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3]
[null,"Debt Premium",1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2]
[null,"Equity Premium",0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Equity Beta",0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.7,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65]
[null,"Gearing (Debt/Assets)",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Forecast Inflation",2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2]
[null,"Franking credit value",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[]
[null,"INDICATORS - HISTORIC"]
[]
[null,null,"CWW2","CWW3","SEW2","SEW3","YVW2","YVW3","WW2","WW3","BW2","BW3","CGW2","CGW3","CHW2","CHW3","CW2","CW3","EGW2","EGW3","GVW2","GVW3","LMW-U2","LMW-U3","NEW2","NEW3","SGW2","SGW3","WNW2","WNW3","WPW2","WPW3","GWMW2","GWMW3","LMW-R2","LMW-R3","SRW2","SRW3"]
[null,"Dividend plus tax equivalents benchmark",0.65,0.65,0.65,0.65,0.65,0.65,0,0.65,0.65,0.75,0,0.65,0,0.65,0,0.65,0,0.65,0,0,0,0.65,0,0.65,0,0.65,0,0,0,0.65,0,0.65,0,0.65,0.65,0.65]
[null,"Marginal Interest Rate - Borrowings :",6.7000000000000004E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,7.4999999999999997E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3299999999999995E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2]
[null,"Marginal Interest Rate - Cash :",0.05,4.4999999999999998E-2,0.05,4.4999999999999998E-2,0.05,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,6.5000000000000002E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8299999999999998E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2]

{"sheet":"General_BL","index":22,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
["BL","General Lookup"]
[null,{"$f":"Model_Name","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,"Method of Depreciation",null,null,"Service by Asset Class",null,null,null,"Asset category"]
[]
[null,null,"Depreciation Method",null,null,"[Service]",null,null,"[Asset category]"]
[null,null,"Straight line",null,null,"Water",null,null,"Headworks"]
[null,null,null,null,null,"Sewerage",null,null,"Pipelines/network"]
[null,null,null,null,null,"Recycled Water",null,null,"Treatment"]
[null,null,null,null,null,"Rural water",null,null,"Corporate"]
[null,null,null,null,null,"Bulk Water"]
[]
[]
[]
[]
[]
[]
[]
[null,"Service by Cost Driver",null,null,"Depreciation deferral",null,null,null,"Capital type"]
[]
[null,null,"[Major Cost Driver]",null,null,"[Year finalised?]",null,null,"[Capital type]"]
[null,null,"Renewals",null,null,"Ongoing",null,null,"Top 10 Major Projects"]
[null,null,"Growth",null,null,"2018-19",null,null,"Significant projects"]
[null,null,"Improvements / Compliance",null,null,"2019-20",null,null,"Capital Programs / Allocation"]
[null,null,null,null,null,"2020-21",null,null,"Other Capital expenditure"]
[null,null,null,null,null,"2021-22"]
[null,null,null,null,null,"2022-23"]
[null,null,null,null,null,"2023-24"]
[null,null,null,null,null,"2024-25"]
[null,null,null,null,null,"2025-26"]
[null,null,null,null,null,"2026-27"]
[null,null,null,null,null,"2027-28"]
[]
[]
[null,"Service for pricing by Asset Class",null,null,"Tariff - fixed or variable"]
[]
[null,null,"[Service]",null,null,"[Price]"]
[null,null,"Water",null,null,"Fixed"]
[null,null,"Sewerage",null,null,"Variable"]
[null,null,"Recycled Water"]
[null,null,"Trade Waste"]
[null,null,"Rural Water"]
[null,null,"Bulk Water"]
[]
[]
[]
[]
[]
[]
[null,"Pricing Unit"]
[null,null,null,null,"Form of price control"]
[null,null,"[Pricing Unit]"]
[null,null,"kL",null,null,"[Price Control]"]
[null,null,"cust",null,null,"Price caps"]
[null,null,"kg",null,null,"Revenue Cap"]
[null,null,"Ml"]
[]
[null,null,null,null,"Tariff - fixed or variable"]
[]
[null,null,null,null,null,"[Price]"]
[null,null,null,null,null,"Price cap - Fixed"]
[null,null,null,null,null,"Price cap - Variable "]
[null,null,null,null,null,"Revenue cap - Fixed "]
[null,null,null,null,null,"Revenue cap - Variable"]