{"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":18,"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,{"$f":"+N24","v":"Lower Murray Water - Rural"},{"$f":"+O24","v":"LMW-R"}]
[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,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"LMW-R_Price Review Template_Dec2016 - v1"},null,null,null,null,null,"Draft","Dec",2016," - v1"," << Select"]
[null,"a.",{"$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",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"LMW-R - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020," - v4"]
[null,"f.",{"$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,"Lower Murray Water - Rural",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"LMW-R"}]
[null,"p.",{"$f":"Outcomes!B1","v":"Outcomes"},null,null,null,null,null,null,null,null,null,null,"Barwon Water","BW","Urban model"]
[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","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"City West Water","CWW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Coliban Water","CW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"East Gippsland Water","EGW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gippsland Water","CGW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn Valley Water","GVW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GWM Water","GWMW","GWMW model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Urban","LMW-U","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,">>>>","Lower Murray Water - Rural","LMW-R","LMW-R model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"North East Water","NEW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South East Water","SEW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South Gippsland Water","SGW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern Rural Water","SRW","SRW model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wannon Water","WNW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Western Water","WW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Westernport Water","WPW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarra Valley Water","YVW","Urban model"]

{"sheet":"KeyAssumptionsPriceControl_FO","index":1,"n_rows":39,"n_cols":33,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$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,{"$f":"+IF(S13=0,$Q$28,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$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},{"$f":"+X15*(1+Y14)","v":1.0465289999999998},1.0705991669999997,1.0952229478409996,1.1204130756413424,1.1461825763810931,1.1725447756378582,1.1995133054775289,1.2271021115035119,1.2553254600680925]
[null,null,null,null,null,null,null,null,"CPI index re-referenced in 2012-13, shaded values have been hardcoded to lock in RAB value."]
[]
[]
[]
[null,null,null,null,"WACC assumptions"]
[null,null,null,null,null,null,null,null,null,null,"1st period",null,"2nd period",null,"3rd period",null,"4th period"]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$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$61,2,FALSE)","v":9.1599999999999997E-3},null,7.0000000000000001E-3,"ESC will update the Rf rate upon submission"]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$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$61,3,FALSE)","v":3.1579999999999997E-2},null,2.75E-2]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$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$61,4,FALSE)","v":0.06},null,0.06]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$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$61,5,FALSE)","v":0.7},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.7},null,0.7]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$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$61,6,FALSE)","v":0.6},null,0.6]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$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$61,7,FALSE)","v":2.7E-2},null,2.3E-2]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$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$61,8,FALSE)","v":0.5},null,0.5]
[]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$f":"ROUND(((K23+K25*K26)*(1-K27))+((K23+K24)*K27),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M23+M25*M26)*(1-M27))+((M23+M24)*M27),3)","v":0.06},null,{"$f":"ROUND(((O23+O25*O26)*(1-O27))+((O23+O24)*O27),3)","v":4.4999999999999998E-2},null,{"$f":"ROUND(((Q23+Q25*Q26)*(1-Q27))+((Q23+Q24)*Q27),3)","v":0.04}]
[]
[]
[]
[null,null,null,null,"Form of price control selected"]
[]
[null,null,null,null,"Price caps",null,null,null,2]
[]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket"]

{"sheet":"Opex_FO","index":2,"n_rows":199,"n_cols":35,"rows_kept":199,"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,{"$f":"+Model_Name","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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,{"$f":"+SUM(X11:AB11)/5","v":0}]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"IF(V13=\"\",\"-\",AVERAGE(T13:W13))","v":"-"},null,{"$f":"+SUM(X13:AB13)/5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"\",\"\",T15/S15-1)","v":""},{"$f":"IF(U15=\"\",\"\",U15/T15-1)","v":""},""]
[null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(F13-F11,\"-\")","v":"-"},null,{"$f":"IFERROR(H13-H11,\"-\")","v":0}]
[null,null,null,"Water customers (No.) - Residential & Non-Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V$15*(1+W$13)","v":0},{"$f":"+W$15*(1+X$13)","v":0},{"$f":"+X$15*(1+Y$13)","v":0},0,0,0,0,0,0,0,0,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V$17*(1+W$13)","v":0},{"$f":"+W$17*(1+X$13)","v":0},{"$f":"+X$17*(1+Y$13)","v":0},0,0,0,0,0,0,0,0,null,"<< Used as normalising metric for dashboard graphs"]
[]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V37","v":23.484244751328632}]
[]
[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,{"$f":"+Opex_Breakdown!V29","v":3.8845035908964873}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+Opex_Breakdown!V31","v":2.1344269870609979E-2},null,"per 2013 determination model"]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V32","v":0.37786506469500919}]
[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(V26:V30)","v":4.2837129254621065},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,{"$f":"+V23-V31","v":19.200531825866527},null,null,{"$f":"+Determination_Lookup!AX3","v":15.356711637891818},{"$f":"+V49-Y33","v":0.50608905119097436},{"$f":"+Z33/Y33","v":3.2955561263664564E-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,"($, 2017-18)"]
[]
[null,null,null,1,"SMP1 related administration costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3912664879852124]
[null,null,null,2,"SMP 2 business case related administration costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3604745702402958]
[null,null,null,3,"LMW cost related to outlet maintenance due to SMP1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46033258317929759]
[null,null,null,4,"Contractor/Consultants for PS4 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1256574953789279]
[null,null,null,5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,6,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,7,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V37:V46)","v":3.3377311367837335}]
[]
[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,{"$f":"+V33-V47","v":15.862800689082793}]
[]
[null,null,null,"Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V49","v":15.862800689082793},{"$f":"+W51","v":15.862800689082793},{"$f":"+X51","v":15.862800689082793},15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"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":"+X51","v":15.862800689082793},15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793]
[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,"Admin - Labour & Oncost",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38153049496765296,0.41132949496765298,0.34664849496765293,0.31880149496765298,0.33249074496765296,0.33249074496765296,0.33249074496765296,0.33249074496765296,0.33249074496765296,0.33249074496765296]
[null,null,null,2,"Admin - Contract/Consultant",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.2939529387268946,-0.2939529387268946,-0.30345293872689461,-0.10157793872689462,-0.28207793872689463,-0.28207793872689463,-0.28207793872689463,-0.28207793872689463,-0.28207793872689463,-0.28207793872689463]
[null,null,null,3,"Admin - Other",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.40608789451132371,-0.42725039451132374,-0.43630039451132369,-0.44060039451132371,-0.44252539451132372,-0.44252539451132372,-0.44252539451132372,-0.44252539451132372,-0.44252539451132372,-0.44252539451132372]
[null,null,null,4,"Tech Services - Labour & Oncost",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.39530974048867823,-0.37056024048867869,-0.46526613048867882,-0.64502987048867855,-0.72065429048867846,-0.72065429048867846,-0.72065429048867846,-0.72065429048867846,-0.72065429048867846,-0.72065429048867846]
[null,null,null,5,"Tech Services - Contract/Consultant (After basline adjustment)",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6171451247689691E-3,7.6171451247689691E-3,4.3617145124768969E-2,-7.3828548752310303E-3,-7.3828548752310303E-3,-7.3828548752310303E-3,-7.3828548752310303E-3,-7.3828548752310303E-3,-7.3828548752310303E-3,-7.3828548752310303E-3]
[null,null,null,6,"Tech Services - Other",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777,-0.23702077993876777]
[null,null,null,7,"IT - Labour & Oncost",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24082507934380776,0.24647907934380778,0.11646607934380777,0.11994807934380777,0.12883607934380778,0.12883607934380778,0.12883607934380778,0.12883607934380778,0.12883607934380778,0.12883607934380778]
[null,null,null,8,"IT - Contractor/Consultant",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2,4.3534145785582269E-2]
[null,null,null,9,"IT - Software Licences",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3,2.3811465295748785E-3]
[null,null,null,10,"Infra - O&M Labour & Oncost",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3137471311065029E-2,-9.7651328933687651E-2,-7.4631378933687653E-2,-0.11289305393368766,-9.3882953933687632E-2,-9.3882953933687632E-2,-9.3882953933687632E-2,-9.3882953933687632E-2,-9.3882953933687632E-2,-9.3882953933687632E-2]
[null,null,null,11,"Infra - O&M Electricity",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4373498341187618,1.0073635051187619,1.0766468966187619,1.1097519786187613,1.2665238288687615,1.2665238288687615,1.2665238288687615,1.2665238288687615,1.2665238288687615,1.2665238288687615]
[null,null,null,12,"Infra - O&M Contractor & Other",null,null,"Rural - All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11771015953991812,-0.21532064383745808,-0.24746008533746078,-0.20246409233745788,-0.20023441258746111,-0.14381075258746279,-0.14381075258746279,-0.13181075258746233,-0.14381075258746279,-0.14381075258746279]
[null,null,null,13,0,null,null,0,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,14,0,null,null,0,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,15,0,null,null,0,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 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(X62:X77)","v":0.88543918043333747},7.6948190433338226E-2,-0.13483779956666453,-0.15255213956666225,-0.21001267956666503,-0.15358901956666671,-0.15358901956666671,-0.14158901956666625,-0.15358901956666671,-0.15358901956666671]
[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",{"$f":"IFERROR(X78/X58,\"-\")","v":5.5818590789123421E-2},{"$f":"IFERROR(Y78/Y58,\"-\")","v":4.8508577987931255E-3},-8.5002517657215178E-3,-9.616973859581603E-3,-1.3239319063701117E-2,-9.6823393659841422E-3,-9.6823393659841422E-3,-8.9258525238933139E-3,-9.6823393659841422E-3,-9.6823393659841422E-3]
[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,{"$f":"IFERROR(AVERAGE(X79:AB79),\"-\")","v":5.8625807797824635E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(AC79:AG79),\"-\")","v":-9.5310419975659765E-3}]
[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,{"$f":"+X78+X58","v":16.74823986951613},15.939748879516131,15.727962889516128,15.71024854951613,15.652788009516128,15.709211669516126,15.709211669516126,15.721211669516126,15.709211669516126,15.709211669516126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB81-V49,\"-\")","v":-0.21001267956666503},{"$f":"IFERROR(AB81/V49-1,\"-\")","v":-1.3239319063701127E-2}]
[null,null,null,"Non-controllable operating expenditure"]
[null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X29","v":3.3030771523303173},{"$f":"+Opex_Breakdown!Y29","v":3.3007216112365643},{"$f":"+Opex_Breakdown!Z29","v":3.2984150995049433},{"$f":"+Opex_Breakdown!AA29","v":3.2961565966147952},{"$f":"+Opex_Breakdown!AB29","v":3.2939451032870664},{"$f":"+Opex_Breakdown!AC29","v":3.2345332582730282},{"$f":"+Opex_Breakdown!AD29","v":3.2322662216060882},{"$f":"+Opex_Breakdown!AE29","v":3.2300501544829796},{"$f":"+Opex_Breakdown!AF29","v":3.2278839109608795},{"$f":"+Opex_Breakdown!AG29","v":3.2257663708610749}]
[null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!Y31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!Z31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AA31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AB31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AC31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AD31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AE31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AF31","v":1.6625000000000001E-2},{"$f":"+Opex_Breakdown!AG31","v":1.6625000000000001E-2}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!Y32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!Z32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AA32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AB32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AC32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AD32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AE32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AF32","v":0.51300000000000001},{"$f":"+Opex_Breakdown!AG32","v":0.51300000000000001}]
[null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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(X84:X88)","v":3.8327021523303171},3.8303466112365641,3.8280400995049431,3.825781596614795,3.8235701032870661,3.764158258273028,3.761891221606088,3.7596751544829794,3.7575089109608792,3.7553913708610747]
[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,{"$f":"IFERROR(AB89-V31,\"-\")","v":-0.46014282217504032},{"$f":"IFERROR(AB89/V31-1,\"-\")","v":-0.1074168204503112}]
[]
[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,{"$f":"+X89+X81","v":20.580942021846447},19.770095490752695,19.556002989021071,19.536030146130926,19.476358112803194,19.473369927789154,19.471102891122214,19.480886823999107,19.466720580477006,{"$f":"+AG89+AG81","v":19.464603040377199}]
[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,{"$f":"IFERROR(AB92-(V49+V31),\"-\")","v":-0.67015550174170713},{"$f":"IFERROR((AB92/(V49+V31))-1,\"-\")","v":-3.3264092962361658E-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 >>",{"$f":"+Opex_Breakdown!X37","v":20.580942021846447},{"$f":"+Opex_Breakdown!Y37","v":19.770095490752695},{"$f":"+Opex_Breakdown!Z37","v":19.556002989021071},{"$f":"+Opex_Breakdown!AA37","v":19.536030146130926},{"$f":"+Opex_Breakdown!AB37","v":19.476358112803194},{"$f":"+Opex_Breakdown!AC37","v":19.473369927789154},{"$f":"+Opex_Breakdown!AD37","v":19.471102891122214},{"$f":"+Opex_Breakdown!AE37","v":19.480886823999107},{"$f":"+Opex_Breakdown!AF37","v":19.466720580477006},{"$f":"+Opex_Breakdown!AG37","v":19.464603040377199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X95-X92","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"+X95=X92","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$157","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+X81","v":16.74823986951613},15.939748879516131,15.727962889516128,15.71024854951613,15.652788009516128,15.709211669516126,15.709211669516126,15.721211669516126,15.709211669516126,15.709211669516126]
[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":"+Y137-X137","v":-0.80849098999999924},-0.21178599000000276,-1.7714339999997719E-2,-5.746054000000278E-2,5.6423659999998321E-2,0,1.2000000000000455E-2,-1.2000000000000455E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y138/X137,\"\")","v":-4.8273191469603495E-2},-1.3286657876534361E-2,-1.1262958925091094E-3,-3.6575194732850068E-3,3.6047035177180897E-3,0,7.6388301669437486E-4,-7.6329994482987552E-4,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$157","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+X89","v":3.8327021523303171},3.8303466112365641,3.8280400995049431,3.825781596614795,3.8235701032870661,3.764158258273028,3.761891221606088,3.7596751544829794,3.7575089109608792,3.7553913708610747]
[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":"+Y142-X142","v":-2.3555410937530219E-3},-2.3065117316209971E-3,-2.2585028901480619E-3,-2.2114933277288529E-3,-5.9411845014038178E-2,-2.2670366669399478E-3,-2.2160671231086226E-3,-2.166243522100153E-3,-2.1175400998045824E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y143/X142,\"\")","v":-6.1459017688625557E-4},-6.021678886330284E-4,-5.8998935001755603E-4,-5.780500720913266E-4,-1.5538317177174993E-2,-6.0226922233074486E-4,-5.8908325428998003E-4,-5.7617837528254462E-4,-5.6354892296531635E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$157","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X137+X142","v":20.580942021846447},19.770095490752695,19.556002989021071,19.536030146130926,19.476358112803194,19.473369927789154,19.471102891122214,19.480886823999107,19.466720580477006,19.464603040377199]
[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":"+Y147-X147","v":-0.81084653109375182},-0.2140925017316242,-1.9972842890144449E-2,-5.9672033327732521E-2,-2.9881850140398569E-3,-2.2670366669395037E-3,9.7839328768927203E-3,-1.4166243522101496E-2,-2.1175400998068028E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y148/X147,\"\")","v":-3.9397930873768895E-2},-1.0829108126046445E-2,-1.0213151890678988E-3,-3.0544605470702786E-3,-1.5342627182827936E-4,-1.1641727525056493E-4,5.0248478124747999E-4,-7.2718678826518631E-4,-1.0877744358905856E-4]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+X$157","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+X81/X92","v":0.81377421168273323},0.80625553310917597,0.80425242818514386,0.80416791088068196,0.80368146441230393,0.80670226713551785,0.80679619214989051,0.80700698133252735,0.8069778165548207,0.80706560708836839]
[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 - %",{"$f":"+X89/X92","v":0.1862257883172668},0.19374446689082397,0.19574757181485614,0.19583208911931801,0.19631853558769605,0.19329773286448215,0.19320380785010952,0.19299301866747254,0.19302218344517927,0.19293439291163167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X153:X154)","v":1},1,1,1,1,1,1,0.99999999999999989,1,1]
[]
[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":"+V166-SUM(V159:V165)","v":19.200531825866527},{"$f":"+W166-SUM(W159:W165)","v":15.895781367016131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"baseline opex",null,null,{"$f":"+X58","v":15.862800689082793},15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793,15.862800689082793]
[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,{"$f":"+X78","v":0.88543918043333747},7.6948190433338226E-2,-0.13483779956666453,-0.15255213956666225,-0.21001267956666503,-0.15358901956666671,-0.15358901956666671,-0.14158901956666625,-0.15358901956666671,-0.15358901956666671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+V191","v":2.1344269870609979E-2},{"$f":"+W191","v":1.6625000000000001E-2},{"$f":"+X86","v":1.6625000000000001E-2},1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+V192","v":0.37786506469500919},{"$f":"+W192","v":0.37},{"$f":"+X87","v":0.51300000000000001},0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+V189","v":3.8845035908964873},{"$f":"+W189","v":3.2708832549999998},{"$f":"+X84","v":3.3030771523303173},3.3007216112365643,3.2984150995049433,3.2961565966147952,3.2939451032870664,3.2345332582730282,3.2322662216060882,3.2300501544829796,3.2278839109608795,3.2257663708610749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+V190","v":0},{"$f":"+W190","v":0},{"$f":"+X85","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+V193","v":0},{"$f":"+W193","v":0},{"$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,"Total prescribed opex",{"$f":"+Opex_Breakdown!V37","v":23.484244751328632},{"$f":"+Opex_Breakdown!W37","v":19.553289622016131},{"$f":"SUM(X159:X165)","v":20.58094202184645},19.770095490752695,19.556002989021071,19.536030146130926,19.476358112803194,19.473369927789154,19.471102891122214,19.480886823999107,19.466720580477006,19.464603040377199]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$157","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"baseline opex",{"$f":"+X159/X$166","v":0.77075192536107429},0.80236338243801053,0.8111473851782659,0.8119766692837741,0.81446441871774,0.81458939813216624,0.81468424145174567,0.81427508061598708,0.81486764159914271,0.81495629046105589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+X160/X$166","v":4.3022286321658804E-2},3.8921506711654544E-3,-6.8949569931219474E-3,-7.8087584030921914E-3,-1.0782954305436025E-2,-7.8871309966484036E-3,-7.888049301855167E-3,-7.2680992834596404E-3,-7.889825044322037E-3,-7.8906833726874893E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+X161/X$166","v":8.0778615392593505E-4},8.4091652505048403E-4,8.5012259454723114E-4,8.5099172532207372E-4,8.5359900982058892E-4,8.5372999443078241E-4,8.5382939492246817E-4,8.534005741216642E-4,8.5402160735142312E-4,8.5411451574497819E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+X162/X$166","v":2.4925972749714566E-2},2.5948281344414938E-2,2.6232354346028847E-2,2.6259173238509702E-2,2.6339626588749603E-2,2.634366839957843E-2,2.6346735614750445E-2,2.6333503430039922E-2,2.6352666741129627E-2,2.6355533628702181E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+X163/X$166","v":0.16049202941362625},0.16695526902135857,0.16866509487428005,0.16872192415548626,0.16912530998912587,0.16610033447047295,0.1660032428404366,0.16580611466331097,0.16581549509669824,0.16572474476718452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+X164/X$166","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+X165/X$166","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X166/X$166","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$157","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation",{"$f":"+SUMIF($H$62:$H$77,$W179,X$62:X$77)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic and stock",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface water diversions",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater diversions",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk water services",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(X179:X184)","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,{"$f":"+V6","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+Opex_Breakdown!V29","v":3.8845035908964873},{"$f":"+Opex_Breakdown!W29","v":3.2708832549999998},{"$f":"+X84","v":3.3030771523303173},3.3007216112365643,3.2984150995049433,3.2961565966147952,3.2939451032870664,3.2345332582730282,3.2322662216060882,3.2300501544829796,3.2278839109608795,3.2257663708610749]
[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},{"$f":"+X85","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+Opex_Breakdown!V31","v":2.1344269870609979E-2},{"$f":"+Opex_Breakdown!W31","v":1.6625000000000001E-2},{"$f":"+X86","v":1.6625000000000001E-2},1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+Opex_Breakdown!V32","v":0.37786506469500919},{"$f":"+Opex_Breakdown!W32","v":0.37},{"$f":"+X87","v":0.51300000000000001},0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+Opex_Breakdown!V33","v":0},{"$f":"+Opex_Breakdown!W33","v":0},{"$f":"+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,"Total Non-controllable operating expenditure",{"$f":"+Opex_Breakdown!V34","v":4.2837129254621065},{"$f":"+Opex_Breakdown!W34","v":3.6575082549999998},{"$f":"SUM(X189:X193)","v":3.8327021523303171},3.8303466112365641,3.8280400995049431,3.825781596614795,3.8235701032870661,3.764158258273028,3.761891221606088,3.7596751544829794,3.7575089109608792,3.7553913708610747]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR CHECK",null,{"$f":"+X166=X92","v":false},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,{"$f":"+X185=X160","v":false},false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X147=X166","v":false},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":"+X194=X142","v":true},true,true,true,true,true,true,true,true,true]

{"sheet":"Opex_Breakdown","index":3,"n_rows":130,"n_cols":33,"rows_kept":130,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5],[127,3,127,9],[128,3,128,9],[119,3,119,9],[120,3,120,9],[121,3,121,9],[122,3,122,9],[123,3,123,9],[124,3,124,9],[125,3,125,9],[126,3,126,9]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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,"Irrigation",null,null,null,null,null,{"$f":"+K56-K50-K53","v":0},0,0,0,0,0,0,12.689261129979325,12.248249206108621,14.213105768437252,14.290733402637333,14.474342312956225,11.289956461184033,11.802161498040475,11.384282531023809,11.269783613406245,11.239629160674776,11.273293983789793,11.346726773789793,11.346726773789793,11.346726773789793,11.346726773789793,11.346726773789793]
[null,null,null,null,"Drainage",null,null,null,null,null,{"$f":"K66-K60-K63","v":0},0,0,0,0,0,0,2.3235914407885523,2.3731083485373916,2.3782622321934603,2.7978531803797182,2.8655255924406156,2.7186417506455918,2.684584918392221,2.6998013466716526,2.6459899299815053,2.6560524184061052,2.5877069487991839,2.5829441987991837,2.5829441987991837,2.5829441987991837,2.5829441987991837,2.5829441987991837]
[null,null,null,null,"Domestic and stock",null,null,null,null,null,{"$f":"K76-K70-K73","v":0},0,0,0,0,0,0,0.41391509661549986,1.0190038046433454,0.57219730005482561,0.57366419564801707,0.63946233586361767,0.58658644137517746,0.98481013387652749,0.57178853909190686,0.55608444731586837,0.55556112485797038,0.56606186840137351,0.55381548840137362,0.55381548840137362,0.56581548840137363,0.55381548840137362,0.55381548840137362]
[null,null,null,null,"Surface water diversions",null,null,null,null,null,{"$f":"K86-K80-K83","v":0},0,0,0,0,0,0,1.0260181064391851,1.0953658010114316,1.0603561781835356,1.2594551245708066,1.2212015846060713,1.3005967138113279,1.2766833192069078,1.2838764627287631,1.2561048988125085,1.2590058455772795,1.2257252085257768,1.2257252085257764,1.2257252085257768,1.2257252085257768,1.2257252085257768,1.2257252085257764]
[null,null,null,null,"Groundwater diversions",null,null,null,null,null,{"$f":"K96-K90-K93","v":0},{"$f":"L96-L90-L93","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,"Bulk water services",null,null,null,null,null,{"$f":"K105-K102","v":0},{"$f":"L105-L102","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,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K12:K17)","v":0},0,0,0,0,0,0,16.452785773822562,16.73572716030079,18.223921478869073,18.921705903235875,19.200531825866527,15.895781367016131,16.74823986951613,15.939748879516131,15.727962889516128,15.71024854951613,15.652788009516128,15.709211669516126,15.709211669516126,15.721211669516126,15.709211669516126,15.709211669516126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex for 3rd Reg Period",{"$f":"SUM(S18:W18)","v":88.977667735288392},null,null,null,"Controllable Opex for 4th Reg Period",{"$f":"SUM(X18:AB18)","v":79.778988197580645}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB19-W19,\"-\")","v":-9.198679537707747},{"$f":"IFERROR(AB19/W19-1,\"-\")","v":-0.10338189089282646}]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,{"$f":"K49+K59+K69+K79+K89+K99","v":0},{"$f":"L49+L59+L69+L79+L89+L99","v":0},0,0,0,0,0,11.842327034465622,10.577624229689373,10.70478813541799,11.906412643300445,10.985994264316021,10.224809330107526,11.467808445642332,10.638234455642332,10.638635465642329,10.445602395642334,10.539581725642332,10.596005385642332,10.596005385642332,10.608005385642333,10.596005385642332,10.596005385642332]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,{"$f":"K51+K61+K71+K81+K91+K100","v":0},0,0,0,0,0,0,0.8908781316434935,0.91245593673457026,0.9232874032870968,1.0030622603606743,1.015610381608133,1.239370584,1.1422075200000001,1.0996925200000001,1.0931115200000001,1.0729165199999999,1.09461952,1.09461952,1.09461952,1.09461952,1.09461952,1.09461952]
[null,null,null,null,"GSL Payments",null,null,null,null,null,{"$f":"K52+K62+K72+K82+K92+K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate",null,null,null,null,null,{"$f":"K54+K64+K74+K84+K94+K103","v":0},0,0,0,0,0,0,3.719580607713449,5.2456469938768455,6.5958459401639864,6.0122309995747525,7.1989271799423742,4.4316014529086019,4.138223903873798,4.2018219038737978,3.996215903873797,4.1917296338737966,4.0185867638737962,4.0185867638737962,4.0185867638737962,4.0185867638737962,4.0185867638737962,4.0185867638737962]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,{"$f":"K55+K65+K75+K85+K95+K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K21:K25)","v":0},0,0,0,0,0,0,16.452785773822566,16.73572716030079,18.223921478869073,18.921705903235875,19.200531825866527,15.895781367016127,16.74823986951613,15.939748879516129,15.727962889516126,15.71024854951613,15.652788009516129,15.709211669516129,15.709211669516129,15.72121166951613,15.709211669516129,15.709211669516129]
[]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,{"$f":"K50+K60+K70+K80+K90","v":0},{"$f":"L50+L60+L70+L80+L90","v":0},0,0,0,0,0,9.4529806983483482,4.9849317248046869,4.8473065088709681,4.9225673262172291,3.8845035908964873,3.2708832549999998,3.3030771523303173,3.3007216112365643,3.2984150995049433,3.2961565966147952,3.2939451032870664,3.2345332582730282,3.2322662216060882,3.2300501544829796,3.2278839109608795,3.2257663708610749]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,{"$f":"+K108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licence fees",null,null,null,null,null,{"$f":"+K115","v":0},0,0,0,0,0,0,2.6917131911911911E-2,2.07004052734375E-2,1.8985635080645158E-2,1.4172607911985019E-2,2.1344269870609979E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,{"$f":"K117","v":0},0,0,0,0,0,0,0.44023023023023022,0.39926757812499997,0.38790322580645159,0.38281835205992509,0.37786506469500919,0.37,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,{"$f":"+K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG130","v":0}]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K29:K33)","v":0},0,0,0,0,0,0,9.9201280604904909,5.4048997082031249,5.2541953697580643,5.3195582861891388,4.2837129254621065,3.6575082549999998,3.8327021523303171,3.8303466112365641,3.8280400995049431,3.825781596614795,3.8235701032870661,3.764158258273028,3.761891221606088,3.7596751544829794,3.7575089109608792,3.7553913708610747]
[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",{"$f":"SUM(S34:W34)","v":23.919874544612437},null,null,null,"Non-controllable Opex for 4th Reg Period",{"$f":"SUM(X34:AB34)","v":19.140440562973687}]
[null,null,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",{"$f":"IFERROR(AB35-W35,\"-\")","v":-4.7794339816387499},{"$f":"IFERROR(AB35/W35-1,\"-\")","v":-0.19981016090718751}]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,{"$f":"+K34+K18","v":0},0,0,0,0,0,0,26.372913834313053,22.140626868503915,23.478116848627138,24.241264189425014,23.484244751328632,19.553289622016131,20.580942021846447,19.770095490752695,19.556002989021071,19.536030146130926,19.476358112803194,19.473369927789154,19.471102891122214,19.480886823999107,19.466720580477006,19.464603040377199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex for 3rd Reg Period",{"$f":"SUM(S37:W37)","v":112.89754227990082},null,null,null,"Prescribed Opex for 4th Reg Period",{"$f":"SUM(X37:AB37)","v":98.919428760554339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB38-W38,\"-\")","v":-13.978113519346479},{"$f":"IFERROR(AB38/W38-1,\"-\")","v":-0.12381238100552527}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 123>>",{"$f":"+Opex_FO!X92","v":20.580942021846447},{"$f":"+Opex_FO!Y92","v":19.770095490752695},{"$f":"+Opex_FO!Z92","v":19.556002989021071},{"$f":"+Opex_FO!AA92","v":19.536030146130926},{"$f":"+Opex_FO!AB92","v":19.476358112803194},{"$f":"+Opex_FO!AC92","v":19.473369927789154},{"$f":"+Opex_FO!AD92","v":19.471102891122214},{"$f":"+Opex_FO!AE92","v":19.480886823999107},{"$f":"+Opex_FO!AF92","v":19.466720580477006},{"$f":"+Opex_FO!AG92","v":19.464603040377199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$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,"Irrigation"]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,10.070058668824238,8.2764137509128819,8.7957300230916964,9.5426426727346954,8.7305204857016125,8.0877785249949348,8.9728050790500422,8.543564262303093,8.542862601280504,8.4177450192468584,8.5335616053341958,8.6069943953341959,8.6069943953341959,8.6069943953341959,8.6069943953341959,8.6069943953341959]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7370013433925227,1.7914797806207428,1.8340041054906282,1.8217917768229597,1.3727352162843538,1.14214503,1.1616371650000001,1.1616371650000001,1.1616371650000001,1.1616371650000001,1.1616371650000001,1.1616378099999998,1.16163781,1.1616378099999998,1.1616378099999998,1.1616378099999998]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,0.50393488072748915,0.49297776778152319,0.50164015200475498,0.54559604559727082,0.55178606414089026,0.67158011940886697,0.61886573229215425,0.59583044654267769,0.59226475877324791,0.58132279486143612,0.59308181653898262,0.59308181653898262,0.59308181653898262,0.59308181653898262,0.59308181653898262,0.59308181653898262]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,2.1152675804275991,3.4788576874142154,4.9157355933408002,4.2024946843053659,5.1920357631137222,2.5305978167802308,2.2104906866982783,2.2448878221780375,2.1346562533524933,2.2405613465664818,2.1466505619166161,2.1466505619166161,2.1466505619166161,2.1466505619166161,2.1466505619166161,2.1466505619166161]
[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 Irrigation"},null,null,null,null,null,null,null,{"$f":"+SUM(K49:K55)","v":0},0,0,0,0,0,0,15.426262473371848,14.039728986729363,16.04710987392788,16.112525179460292,15.847077529240579,12.432101491184033,12.963798663040475,12.545919696023809,12.431420778406245,12.401266325674776,12.434931148789794,12.508364583789794,12.508364583789794,12.508364583789794,12.508364583789794,12.508364583789794]
[]
[null,null,"Drainage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.97056744188714017,0.95992208981737548,1.0373237684690049,1.3350576113361932,1.2554478346951989,1.1343298324455207,1.11239708431166,1.1214043998946603,1.1297817999479356,1.0879539569512049,1.0645093724785084,1.0597466224785084,1.0597466224785084,1.0597466224785084,1.0597466224785084,1.0597466224785084]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,2.6930019582195217E-4,2.4582644843683377E-4,1.1313539843704095E-3,8.3963889201414937E-4,1.1787908509820884E-4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,0.2614658979024953,0.27073494989165064,0.2744663608883447,0.29693348629976968,0.29925881488598621,0.36692695614975368,0.33820259614238213,0.32561409263209762,0.32366548763148173,0.31768583742825474,0.32411199976351768,0.32411199976351768,0.32411199976351768,0.32411199976351768,0.32411199976351768,0.32411199976351768]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,1.0915581009989168,1.1424513088283654,1.0664721028361106,1.1658620827437549,1.3108189428594306,1.2173849620503174,1.2339852379381793,1.2527828541448947,1.1925426424020877,1.2504126240266458,1.1990855765571578,1.1990855765571578,1.1990855765571578,1.1990855765571578,1.1990855765571578,1.1990855765571578]
[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,{"$f":"+CONCATENATE(\"Total \",C58)","v":"Total Drainage"},null,null,null,null,null,null,null,{"$f":"+SUM(K59:K65)","v":0},0,0,0,0,0,0,2.3238607409843741,2.3733541749858285,2.3793935861778306,2.7986928192717322,2.865643471525714,2.7186417506455918,2.684584918392221,2.6998013466716526,2.6459899299815053,2.6560524184061052,2.5877069487991839,2.5829441987991837,2.5829441987991837,2.5829441987991837,2.5829441987991837,2.5829441987991837]
[]
[null,null,"Domestic and stock"]
[null,null,null,{"$f":"+D59","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.32641536280472278,0.9060761779114066,0.46972711453786936,0.4625125790582405,0.52160280080209864,0.46921701791767556,0.86716532533236457,0.45363810195059939,0.44402354636638819,0.44015989047826609,0.45330716111635794,0.44106078111635794,0.44106078111635794,0.45306078111635795,0.44106078111635794,0.44106078111635794]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,7.3152116714623752E-2,6.5778611544543994E-2,6.720984489981785E-2,6.7420129693997632E-2,5.7565150646055066E-2,5.6353E-2,5.6353E-2,5.6353E-2,5.6353E-2,5.6353E-2,5.6353E-2,1.4300000000000001E-4,1.4300000000000001E-4,1.4300000000000001E-4,1.4300000000000001E-4,1.4300000000000001E-4]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3998077641861457E-2,1.6788902436812834E-2,1.7069365936630988E-2,1.8558342893735605E-2,1.9574359922712409E-2,2.3200040488669953E-2,2.1383857992363597E-2,2.0587912678901341E-2,2.0464706372705997E-2,2.0086625328242395E-2,2.0492938420987806E-2,2.0492938420987806E-2,2.0492938420987806E-2,2.0492938420987806E-2,2.0492938420987806E-2,2.0492938420987806E-2]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,7.3501656168915602E-2,9.6138724295125863E-2,8.5400819580325318E-2,9.2593273696041048E-2,9.8285175138806677E-2,9.4169382968831913E-2,9.6260950551799382E-2,9.7562524462406056E-2,9.1596194576774148E-2,9.5314609051461927E-2,9.2261768864027843E-2,9.2261768864027843E-2,9.2261768864027843E-2,9.2261768864027843E-2,9.2261768864027843E-2,9.2261768864027843E-2]
[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 \",C68)","v":"Total Domestic and stock"},null,null,null,null,null,null,null,{"$f":"+SUM(K69:K75)","v":0},0,0,0,0,0,0,0.48706721333012359,1.0847824161878894,0.63940714495464346,0.64108432534201476,0.69702748650967272,0.64293944137517745,1.0411631338765275,0.62814153909190684,0.61243744731586836,0.61191412485797037,0.6224148684013735,0.55395848840137363,0.55395848840137363,0.56595848840137364,0.55395848840137363,0.55395848840137363]
[]
[null,null,"Surface water diversions"]
[null,null,null,{"$f":"+D59","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.4752855609495204,0.43521221104770957,0.40200722931941935,0.56619978017131745,0.47842314311711209,0.5334839547493968,0.51544095694826675,0.5196276914939798,0.5219675180475023,0.4997435289660046,0.48820358671326974,0.48820358671326974,0.48820358671326974,0.48820358671326974,0.48820358671326974,0.48820358671326974]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,6.642557938045381,3.1274275061909638,2.9449612044961513,3.0325157808082577,2.4540853448809803,2.0723852249999997,2.0850869873303171,2.082731446236564,2.080424934504943,2.078166431614795,2.0759549382870661,2.0727524482730284,2.0704854116060885,2.0682693444829798,2.0661031009608797,2.0639855608610751]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,0.11147927537164758,0.13195431662458357,0.13011152445736604,0.14197438556989814,0.14499114265854413,0.17766346795270935,0.16375533357310013,0.15766006814632344,0.15671656722256436,0.15382126238206675,0.1569327652765119,0.1569327652765119,0.1569327652765119,0.1569327652765119,0.1569327652765119,0.1569327652765119]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.43925327011801762,0.52819927333913896,0.52823742440675003,0.55128095882959094,0.59778729883041481,0.58944929110922173,0.59748702868554093,0.6065887030884598,0.5774208135424419,0.60544105422920769,0.5805888565359949,0.5805888565359949,0.5805888565359949,0.5805888565359949,0.5805888565359949,0.5805888565359949]
[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,{"$f":"+CONCATENATE(\"Total \",C78)","v":"Total Surface water diversions"},null,null,null,null,null,null,null,{"$f":"+SUM(K79:K85)","v":0},0,0,0,0,0,0,7.6685760444845661,4.2227933072023953,4.0053173826796868,4.2919709053790642,3.6752869294870516,3.3729819388113276,3.3617703065372249,3.3666079089653271,3.3365298333174516,3.3371722771920744,3.3016801468128429,3.2984776567988048,3.2962106201318653,3.2939945530087567,3.2918283094866565,3.2897107693868515]
[]
[null,null,"Groundwater diversions"]
[null,null,null,{"$f":"+D69","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+CONCATENATE(\"Total \",C88)","v":"Total Groundwater diversions"},null,null,null,null,null,null,null,{"$f":"+SUM(K89:K95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Bulk water services"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},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,"Customer Service and billing",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,"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",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,"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,{"$f":"+CONCATENATE(\"Total \",C98)","v":"Total Bulk water services"},null,null,null,null,null,null,null,{"$f":"+SUM(K99:K104)","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 temporary water purchases",null,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,"Licence fees"]
[null,null,null,"Essential Services Commission",null,null,null,null,null,null,null,null,null,null,null,null,null,2.6917131911911911E-2,2.07004052734375E-2,1.8985635080645158E-2,1.4172607911985019E-2,2.1344269870609979E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2]
[null,null,null,"Department of Human Services",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,"Environment Protection Authority",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,{"$f":"+CONCATENATE(\"Total \",C111)","v":"Total Licence fees"},null,null,null,null,null,null,null,{"$f":"+SUM(K112:K114)","v":0},{"$f":"+SUM(L112:L114)","v":0},0,0,0,0,0,2.6917131911911911E-2,2.07004052734375E-2,1.8985635080645158E-2,1.4172607911985019E-2,2.1344269870609979E-2,1.6625000000000001E-2,{"$f":"+SUM(X112:X114)","v":1.6625000000000001E-2},{"$f":"+SUM(Y112:Y114)","v":1.6625000000000001E-2},{"$f":"+SUM(Z112:Z114)","v":1.6625000000000001E-2},{"$f":"+SUM(AA112:AA114)","v":1.6625000000000001E-2},{"$f":"+SUM(AB112:AB114)","v":1.6625000000000001E-2},{"$f":"+SUM(AC112:AC114)","v":1.6625000000000001E-2},1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2,1.6625000000000001E-2]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44023023023023022,0.39926757812499997,0.38790322580645159,0.38281835205992509,0.37786506469500919,0.37,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 2]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 3]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 4]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 5]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 6]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 7]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 8]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 9]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"[Non-controllable 10]",0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K120:K129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG120:AG129)","v":0}]

{"sheet":"Capex_FO input","index":4,"n_rows":142,"n_cols":101,"rows_kept":142,"cut":false,"hidden":false,"merged":[[8,15,8,16],[8,18,8,19],[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],[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],[124,7,124,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8],[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],[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]]}
[null,"Capital Expenditure - Forecast Input"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,null,"Input Summary",null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,{"$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$1019)","v":13.291449999999998},5.6511249999999995,4.9046750000000001,4.1248999999999993,4.6923249999999985,3.918625,7.9186249999999978,3.918625,4.1136249999999999,3.9936250000000002,null,null,{"$f":"SUM(D11:H11)","v":32.664474999999996},{"$f":"IFERROR(P11/$P$16,\"-\")","v":0.95122231775529464},null,{"$f":"SUM(I11:M11)","v":23.863125},{"$f":"IFERROR(S11/$S$16,\"-\")","v":0.95022523083049215}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1019,\"Growth\",AV$42:AV$1019)","v":0.30000000000000004},0.30000000000000004,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,null,{"$f":"SUM(D12:H12)","v":1.35},{"$f":"IFERROR(P12/$P$16,\"-\")","v":3.9313355839016177E-2},null,{"$f":"SUM(I12:M12)","v":1.25},{"$f":"IFERROR(S12/$S$16,\"-\")","v":4.9774769169507981E-2}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1019,\"Improvements / Compliance\",AV$42:AV$1019)","v":-1.0250000000000001},-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,null,null,-2.2250000000000001,-6.4794234623563693E-2,null,-1.5,-5.9729723003409577E-2]
[null,null,"Government Contributions",{"$f":"+Z41","v":1.05},{"$f":"+AA41","v":0},0,0,0,0,0,0,0,0,null,null,1.05,3.0577054541457028E-2,null,0,0]
[null,null,"Customer Contributions",{"$f":"+AK41","v":0.3},{"$f":"+AL41","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,null,1.5,4.368150648779575E-2,null,1.5,5.9729723003409577E-2]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":13.916449999999999},5.9511249999999993,5.1546750000000001,4.3748999999999993,4.9423249999999985,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636249999999999,4.2436249999999998,null,null,34.339475,1,null,25.113124999999997,1]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1019,$C$19,O$42:O$1019)","v":7.6950000000000003},2.2599999999999998,2.2999999999999998,1.905,1.92,1.895,5.8949999999999996,1.895,1.895,1.895,null,null,{"$f":"SUM(D19:H19)","v":16.079999999999998},{"$f":"IFERROR(P19/$P$23,\"-\")","v":0.46826574954917033},null,{"$f":"SUM(I19:M19)","v":13.474999999999998},{"$f":"IFERROR(S19/$S$23,\"-\")","v":0.53657201164729584}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1019,$C$20,O$42:O$1019)","v":3.7550000000000003},1.6650000000000003,1.2000000000000002,0.90500000000000003,0.90500000000000003,0.77,0.77,0.77,0.96500000000000008,0.84499999999999997,null,null,{"$f":"SUM(D20:H20)","v":8.4300000000000015},{"$f":"IFERROR(P20/$P$23,\"-\")","v":0.24549006646141211},null,{"$f":"SUM(I20:M20)","v":4.12},{"$f":"IFERROR(S20/$S$23,\"-\")","v":0.16405763918269828}]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1019,$C$21,O$42:O$1019)","v":0.95500000000000007},0.95500000000000007,0.95500000000000007,0.95500000000000007,0.95500000000000007,0.95500000000000007,0.95500000000000007,0.95500000000000007,0.95500000000000007,0.95500000000000007,null,null,4.7750000000000004,0.13905279565281645,null,4.7750000000000004,0.19013961822752046]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1019,$C$22,O$42:O$1019)","v":1.51145},1.0711250000000001,0.69967499999999994,0.6099,1.1623249999999998,0.54862499999999992,0.54862499999999992,0.54862499999999992,0.54862499999999992,0.54862499999999992,null,null,5.0544750000000001,0.14719138833660092,null,2.7431249999999996,0.10923073094248523]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":13.916450000000001},{"$f":"SUM(E19:E22)","v":5.9511250000000002},5.1546750000000001,4.3749000000000002,4.9423250000000003,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636250000000008,4.2436249999999998,null,null,34.339475000000007,1,null,25.113125000000004,1]
[]
[null,null,"Difference",{"$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",{"$f":"+D23","v":13.916450000000001},{"$f":"+E23","v":5.9511250000000002},5.1546750000000001,4.3749000000000002,4.9423250000000003,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636250000000008,4.2436249999999998]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BG41","v":0.21409812499999997},{"$f":"+BH41","v":0.56792723958333335},0.80954977430555553,0.99349425347222231,1.2129363715277783,1.306915017361111,1.2594389409722218,1.2634528645833334,1.2907559548611105,1.272627378472222]
[]
[]
[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":13.916449999999996},5.9511250000000002,5.1546750000000001,4.3748999999999985,4.9423249999999985,4.1686249999999987,8.1686249999999987,4.1686249999999987,4.363624999999999,4.2436249999999989,null,{"$f":"SUM(Z42:Z1019)","v":1.05},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AK42:AK1019)","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,{"$f":"SUM(AV42:AV1019)","v":12.566449999999994},5.6511250000000004,4.8546750000000003,4.0748999999999986,4.6423249999999987,3.8686249999999989,7.868624999999998,3.8686249999999989,4.0636249999999992,3.943624999999999,null,{"$f":"SUM(BG42:BG1019)","v":0.21409812499999997},0.56792723958333335,0.80954977430555553,0.99349425347222231,1.2129363715277783,1.306915017361111,1.2594389409722218,1.2634528645833334,1.2907559548611105,1.272627378472222,null,{"$f":"SUM(BR42:BR1019)","v":12.266449999999994},5.6111249999999995,5.1946750000000002,4.0748999999999986,4.6423249999999987,3.8686249999999989,7.868624999999998,3.8686249999999989,4.0636249999999992,3.943624999999999,null,{"$f":"SUM(CC42:CC1019)","v":14.236528349999993},6.2280248951249995,5.518590761155723,4.7914908745095897,5.5374455540690972,4.7780053424666349,9.5780785678947957,5.000321153046265,5.3546134513095112,5.3271305054814606,null,{"$f":"SUM(CN42:CN1019)","v":0.47048952843749986},1.2194555181703122,1.6865627657258735,2.0972417904866578,2.5000939228212786,2.7041177153167744,3.1931602172818385,3.6414197806915034,3.7637266675833829,3.7863789341467089]
[null,null,"MER Mains Replacement (Irr) TOTAL Allocation",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","Ongoing",80,22.222222222222221,null,0.47,0.4,0.47499999999999998,0.65,0.625,0.625,0.625,0.625,0.625,0.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O42-Z42-AK42","v":0.47},{"$f":"+P42-AA42-AL42","v":0.4},0.47499999999999998,0.65,0.625,0.625,0.625,0.625,0.625,0.625,null,{"$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$38,0))))","v":2.9375E-3},{"$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$38,0)))))","v":8.3750000000000005E-3},{"$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$38,0)))))","v":1.3843749999999998E-2},2.0875000000000001E-2,2.8843750000000001E-2,3.6656250000000001E-2,4.4468750000000001E-2,5.2281250000000001E-2,6.0093750000000001E-2,6.7906250000000001E-2,null,{"$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":0.47},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.47499999999999998},{"$f":"+IF($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":0.65},{"$f":"+IF($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":0.625},{"$f":"+IF($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":0.625},{"$f":"+IF($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":0.625},{"$f":"+IF($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":0.625},{"$f":"+IF($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":0.625},{"$f":"+IF($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":0.625},null,{"$f":"+O42*KeyAssumptionsPriceControl_FO!X$15","v":0.4808099999999999},{"$f":"+P42*KeyAssumptionsPriceControl_FO!Y$15","v":0.41861159999999997},{"$f":"+Q42*KeyAssumptionsPriceControl_FO!Z$15","v":0.50853460432499986},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AA$15","v":0.71189491609664979},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AB$15","v":0.70025817227583897},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AC$15","v":0.71636411023818325},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AD$15","v":0.73284048477366137},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AE$15","v":0.74969581592345558},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AF$15","v":0.76693881968969491},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AG$15","v":0.78457841254255789},null,{"$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$38,0))))","v":1.0818224999999999E-2},{"$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$38,0)))))","v":3.1055210999999999E-2},{"$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$38,0)))))","v":5.1916000597312495E-2},7.9375664806799612E-2,0.11114910929518063,0.14302311065174611,0.17563021403951262,0.20898728080519779,0.24311156010649368,0.2780206978317194]
[null,null,"MDA Central PS Replace Manifold/Rising Main",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","2018-19",45,22.222222222222221,null,4,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O43-Z43-AK43","v":4},0,0,0,0,0,0,0,0,0,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$38,0))))","v":4.4444444444444446E-2},{"$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$38,0)))))","v":8.8888888888888892E-2},8.8888888888888892E-2,8.8888888888888892E-2,8.8888888888888892E-2,8.8888888888888892E-2,8.8888888888888892E-2,8.8888888888888892E-2,8.8888888888888892E-2,8.8888888888888892E-2,null,{"$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":4},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":4.0919999999999996},{"$f":"+P43*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$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$38,0))))","v":9.2069999999999999E-2},{"$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$38,0)))))","v":0.18414},0.18414,0.18414,0.18414,0.18414,0.18414,0.18414,0.18414,0.18414]
[null,null,"MDA Minor IRR Pipeline Replacements",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","Ongoing",80,22.222222222222221,null,1.35,1.35,1.3,1.1000000000000001,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.35,1.35,1.3,1.1000000000000001,1,1,1,1,1,1,null,8.4375000000000006E-3,2.5312500000000002E-2,4.1875000000000002E-2,5.6875000000000002E-2,7.0000000000000007E-2,8.2500000000000004E-2,9.5000000000000001E-2,0.1075,0.12,0.13250000000000001,null,{"$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":1.35},{"$f":"+IF($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":1.35},{"$f":"+IF($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":1.3},{"$f":"+IF($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":1.1000000000000001},{"$f":"+IF($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":1},{"$f":"+IF($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":1},{"$f":"+IF($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":1},{"$f":"+IF($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":1},{"$f":"+IF($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":1},{"$f":"+IF($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":1},null,{"$f":"+O44*KeyAssumptionsPriceControl_FO!X$15","v":1.3810499999999999},{"$f":"+P44*KeyAssumptionsPriceControl_FO!Y$15","v":1.4128141499999998},{"$f":"+Q44*KeyAssumptionsPriceControl_FO!Z$15","v":1.3917789170999997},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AA$15","v":1.2047452426250997},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AB$15","v":1.1204130756413424},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AC$15","v":1.1461825763810931},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AD$15","v":1.1725447756378582},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AE$15","v":1.1995133054775289},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AF$15","v":1.2271021115035119},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AG$15","v":1.2553254600680925},null,3.1073624999999997E-2,9.3935568375E-2,0.15703891238474998,0.2154607059785647,0.26777676813955964,0.31877517031006442,0.3709465357304908,0.42431784255558708,0.47891668943766047,0.53477130979802157]
[null,null,"MILL - Millewa Replace River Pump Station",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","2018-19",80,22.222222222222221,null,1.25,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,0,0,0,0,0,0,0,0,0,null,7.8125E-3,1.5625E-2,1.5625E-2,1.5625E-2,1.5625E-2,1.5625E-2,1.5625E-2,1.5625E-2,1.5625E-2,1.5625E-2,null,{"$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":1.25},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":1.2787499999999998},{"$f":"+P45*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q45*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$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$15","v":0},null,2.8771874999999999E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2,5.7543749999999998E-2]
[null,null,"MILL - Millewa Upgrade to ClearSCADA",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,0,0.3,0.3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.3,0.3,0,0,0,0,0,0,0,null,0,3.3333333333333331E-3,9.9999999999999985E-3,1.3333333333333332E-2,1.3333333333333332E-2,1.3333333333333332E-2,1.3333333333333332E-2,1.3333333333333332E-2,1.3333333333333332E-2,1.3333333333333332E-2,null,{"$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":0.3},{"$f":"+IF($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":0.3},{"$f":"+IF($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$15","v":0.31395869999999992},{"$f":"+Q46*KeyAssumptionsPriceControl_FO!Z$15","v":0.32117975009999988},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$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$15","v":0},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,7.0640707499999983E-3,2.1354685877249993E-2,2.8581230254499993E-2,2.8581230254499993E-2,2.8581230254499993E-2,2.8581230254499993E-2,2.8581230254499993E-2,2.8581230254499993E-2,2.8581230254499993E-2]
[null,null,"RC - Red Cliffs Main Pump Station Extend Suctions",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","Ongoing",80,6.666666666666667,null,0,0,0,0,0,0,4,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4,0,0,0,null,0,0,0,0,0,0,2.5000000000000001E-2,0.05,0.05,0.05,null,{"$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":0},{"$f":"+IF($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":4},{"$f":"+IF($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$15","v":0},{"$f":"+Q47*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AD$15","v":4.6901791025514328},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0.35176343269135746,0.70352686538271492,0.70352686538271492,0.70352686538271492]
[null,null,"RC - Red Cliffs Main Pump Station Upgrade to ClearSCADA",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","2018-19",80,6.666666666666667,null,0.2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0,0,0,0,0,0,0,0,0,null,1.25E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,null,{"$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":0.2},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":0.2046},{"$f":"+P48*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q48*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$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$15","v":0},null,1.5344999999999999E-2,3.0689999999999999E-2,3.0689999999999999E-2,3.0689999999999999E-2,3.0689999999999999E-2,3.0689999999999999E-2,3.0689999999999999E-2,5.1150000000000084E-3,0,0]
[null,null,"RC - Upgrade Tight Spurs",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","Ongoing",80,6.666666666666667,null,0.1,0.1,0.1,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05,0.05,0.05,null,6.2500000000000001E-4,1.8749999999999999E-3,3.1250000000000002E-3,4.2187500000000003E-3,5.1562500000000011E-3,5.9375000000000009E-3,6.5625000000000015E-3,7.187500000000002E-3,7.8125000000000017E-3,8.437500000000004E-3,null,{"$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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":7.4999999999999997E-2},{"$f":"+IF($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":7.4999999999999997E-2},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},null,{"$f":"+O49*KeyAssumptionsPriceControl_FO!X$15","v":0.1023},{"$f":"+P49*KeyAssumptionsPriceControl_FO!Y$15","v":0.10465289999999999},{"$f":"+Q49*KeyAssumptionsPriceControl_FO!Z$15","v":0.10705991669999998},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AA$15","v":8.2141721088074965E-2},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AB$15","v":8.4030980673100678E-2},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AC$15","v":5.7309128819054658E-2},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AD$15","v":5.862723878189291E-2},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AE$15","v":5.9975665273876447E-2},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AF$15","v":6.1355105575175595E-2},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AG$15","v":6.2766273003404635E-2},null,7.6724999999999996E-3,2.3193967499999999E-2,3.9072428752499999E-2,5.3262551586605617E-2,6.5725504218693789E-2,7.6326012430605439E-2,8.5021240000676512E-2,8.1128957804859209E-2,7.4589653118538116E-2,6.7899944424431632E-2]
[null,null,"RC Mains Replacement (Irr) TOTAL Allocation",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","Ongoing",80,22.222222222222221,null,0.05,0.11,0.125,0.08,0.22,0.22,0.22,0.22,0.22,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.11,0.125,0.08,0.22,0.22,0.22,0.22,0.22,0.22,null,3.1250000000000001E-4,1.3124999999999999E-3,2.7812499999999999E-3,4.0625000000000001E-3,5.9375000000000001E-3,8.6875000000000008E-3,1.14375E-2,1.41875E-2,1.6937500000000001E-2,1.9687500000000004E-2,null,{"$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":0.05},{"$f":"+IF($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":0.11},{"$f":"+IF($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":0.125},{"$f":"+IF($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":0.08},{"$f":"+IF($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":0.22},{"$f":"+IF($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":0.22},{"$f":"+IF($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":0.22},{"$f":"+IF($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":0.22},{"$f":"+IF($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":0.22},{"$f":"+IF($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":0.22},null,{"$f":"+O50*KeyAssumptionsPriceControl_FO!X$15","v":5.1150000000000001E-2},{"$f":"+P50*KeyAssumptionsPriceControl_FO!Y$15","v":0.11511818999999998},{"$f":"+Q50*KeyAssumptionsPriceControl_FO!Z$15","v":0.13382489587499996},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AA$15","v":8.7617835827279972E-2},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AB$15","v":0.24649087664109534},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AC$15","v":0.25216016680384051},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AD$15","v":0.25795985064032878},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AE$15","v":0.26389292720505636},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AF$15","v":0.26996246453077261},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AG$15","v":0.27617160121498036},null,1.150875E-3,4.891909275E-3,1.0493128707187499E-2,1.5475590170488798E-2,2.2993036201027245E-2,3.4212684678538302E-2,4.5690385071032111E-2,5.7432072572553283E-2,6.9443818886609429E-2,8.1731835365888877E-2]
[null,null,"ROB - HPPS 100 kW Solar PV Pilot",0,"Irrigation","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","2018-19",45,22.222222222222221,null,0.27500000000000002,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27500000000000002,0,0,0,0,0,0,0,0,0,null,3.0555555555555557E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,null,{"$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":0.27500000000000002},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":0.28132499999999999},{"$f":"+P51*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q51*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$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$15","v":0},null,6.3298125000000004E-3,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K53=\"Ongoing\",AV53,IF(RIGHT($K53,2)=RIGHT(BR$39,2),SUM($AV53:AV53),0)+IF(RIGHT(BR$39,2)>RIGHT($K53,2),AV53,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O53*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P53*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q53*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"RURAL - Upgrade Irrigation PS Flow Meters",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","2016-17",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O54*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P54*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q54*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"ALL - SMS Alarming Configuration - Stage 2",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","2015-16",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O55*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P55*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q55*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rural ClearScada Secondary Licence",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","2016-17",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O56*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P56*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q56*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O57*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P57*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q57*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T57*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U57*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V57*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W57*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X57*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O58*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P58*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q58*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O59*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P59*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q59*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":0},{"$f":"+P60*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q60*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},null,{"$f":"+O61*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P61*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q61*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MER Minor Capital - New",0,"Irrigation","Growth","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",45,22.222222222222221,null,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,9.4444444444444448E-4,2.8333333333333335E-3,4.7222222222222223E-3,6.6111111111111119E-3,8.5000000000000006E-3,1.038888888888889E-2,1.2277777777777778E-2,1.4166666666666666E-2,1.6055555555555556E-2,1.7944444444444443E-2,null,{"$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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},{"$f":"+IF($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":8.5000000000000006E-2},null,{"$f":"+O62*KeyAssumptionsPriceControl_FO!X$15","v":8.6955000000000005E-2},{"$f":"+P62*KeyAssumptionsPriceControl_FO!Y$15","v":8.8954964999999997E-2},{"$f":"+Q62*KeyAssumptionsPriceControl_FO!Z$15","v":9.1000929194999983E-2},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AA$15","v":9.3093950566484979E-2},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AB$15","v":9.5235111429514116E-2},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AC$15","v":9.742551899239292E-2},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AD$15","v":9.9666305929217949E-2},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AE$15","v":0.10195863096558996},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AF$15","v":0.10430367947779852},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AG$15","v":0.10670266410578787},null,1.9564875E-3,5.9144617125000002E-3,9.9634693318874992E-3,1.4105604126520911E-2,1.8343008021430893E-2,2.2677872205923801E-2,2.7112438266660044E-2,3.164899934679323E-2,3.6289901331769465E-2,4.1037544062400164E-2]
[null,null,"MER Minor Capital - Replacement",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",45,22.222222222222221,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,1.1111111111111111E-3,3.3333333333333331E-3,5.5555555555555558E-3,7.7777777777777793E-3,0.01,1.2222222222222223E-2,1.4444444444444444E-2,1.6666666666666666E-2,1.8888888888888889E-2,2.1111111111111108E-2,null,{"$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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},null,{"$f":"+O63*KeyAssumptionsPriceControl_FO!X$15","v":0.1023},{"$f":"+P63*KeyAssumptionsPriceControl_FO!Y$15","v":0.10465289999999999},{"$f":"+Q63*KeyAssumptionsPriceControl_FO!Z$15","v":0.10705991669999998},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AA$15","v":0.10952229478409997},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AB$15","v":0.11204130756413425},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AC$15","v":0.11461825763810932},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AD$15","v":0.11725447756378582},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AE$15","v":0.11995133054775289},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AF$15","v":0.12271021115035119},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AG$15","v":0.12553254600680927},null,2.30175E-3,6.9581902499999994E-3,1.1721728625750001E-2,1.6594828384142248E-2,2.1580009436977521E-2,2.6679849654027997E-2,3.1896986196070634E-2,3.7234116878580262E-2,4.2694001566787598E-2,4.8279463602823709E-2]
[null,null,"MDA Minor Capital - New",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",80,22.222222222222221,null,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,7.5000000000000002E-4,2.2500000000000003E-3,3.7499999999999999E-3,5.2499999999999995E-3,6.7499999999999999E-3,8.2500000000000004E-3,9.75E-3,1.125E-2,1.2750000000000001E-2,1.4250000000000002E-2,null,{"$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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},null,{"$f":"+O64*KeyAssumptionsPriceControl_FO!X$15","v":0.12275999999999998},{"$f":"+P64*KeyAssumptionsPriceControl_FO!Y$15","v":0.12558347999999997},{"$f":"+Q64*KeyAssumptionsPriceControl_FO!Z$15","v":0.12847190003999995},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AA$15","v":0.13142675374091994},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AB$15","v":0.1344495690769611},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AC$15","v":0.13754190916573117},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AD$15","v":0.14070537307654299},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AE$15","v":0.14394159665730347},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AF$15","v":0.14725225338042142},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AG$15","v":0.15063905520817109},null,2.7620999999999995E-3,8.3498282999999989E-3,1.4066074350899998E-2,1.9913794060970696E-2,2.5896011324373018E-2,3.2015819584833592E-2,3.8276383435284764E-2,4.4680940254296302E-2,5.1232801880145118E-2,5.7935356323388448E-2]
[null,null,"MDA Minor Capital - Replacement",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",80,22.222222222222221,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,1.25E-3,3.7499999999999999E-3,6.2500000000000003E-3,8.7500000000000008E-3,1.125E-2,1.375E-2,1.6250000000000001E-2,1.8749999999999999E-2,2.1249999999999998E-2,2.375E-2,null,{"$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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},null,{"$f":"+O65*KeyAssumptionsPriceControl_FO!X$15","v":0.2046},{"$f":"+P65*KeyAssumptionsPriceControl_FO!Y$15","v":0.20930579999999999},{"$f":"+Q65*KeyAssumptionsPriceControl_FO!Z$15","v":0.21411983339999996},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AA$15","v":0.21904458956819994},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AB$15","v":0.22408261512826849},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AC$15","v":0.22923651527621863},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AD$15","v":0.23450895512757164},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AE$15","v":0.23990266109550579},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AF$15","v":0.24542042230070238},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AG$15","v":0.25106509201361854},null,4.6035E-3,1.3916380499999999E-2,2.3443457251500002E-2,3.3189656768284496E-2,4.3160018873955042E-2,5.3359699308055994E-2,6.3793972392141268E-2,7.4468233757160524E-2,8.5388003133575197E-2,9.6558927205647418E-2]
[null,null,"MILL Minor Capital - New",0,"Domestic and stock","Growth","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",45,22.222222222222221,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,1.1111111111111112E-4,3.3333333333333338E-4,5.5555555555555556E-4,7.7777777777777773E-4,1E-3,1.2222222222222222E-3,1.4444444444444446E-3,1.6666666666666668E-3,1.888888888888889E-3,2.1111111111111113E-3,null,{"$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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},null,{"$f":"+O66*KeyAssumptionsPriceControl_FO!X$15","v":1.023E-2},{"$f":"+P66*KeyAssumptionsPriceControl_FO!Y$15","v":1.0465289999999999E-2},{"$f":"+Q66*KeyAssumptionsPriceControl_FO!Z$15","v":1.0705991669999996E-2},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AA$15","v":1.0952229478409996E-2},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AB$15","v":1.1204130756413425E-2},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AC$15","v":1.1461825763810931E-2},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AD$15","v":1.1725447756378583E-2},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AE$15","v":1.1995133054775288E-2},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AF$15","v":1.2271021115035119E-2},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AG$15","v":1.2553254600680925E-2},null,2.30175E-4,6.9581902499999998E-4,1.1721728625749999E-3,1.6594828384142246E-3,2.1580009436977516E-3,2.6679849654027998E-3,3.1896986196070635E-3,3.7234116878580256E-3,4.2694001566787598E-3,4.8279463602823704E-3]
[null,null,"MILL Minor Capital - Replacement",0,"Domestic and stock","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",80,22.222222222222221,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,3.1250000000000001E-4,9.3749999999999997E-4,1.5625000000000001E-3,2.1875000000000002E-3,2.8124999999999999E-3,3.4375E-3,4.0625000000000001E-3,4.6874999999999998E-3,5.3124999999999995E-3,5.9375000000000001E-3,null,{"$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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},null,{"$f":"+O67*KeyAssumptionsPriceControl_FO!X$15","v":5.1150000000000001E-2},{"$f":"+P67*KeyAssumptionsPriceControl_FO!Y$15","v":5.2326449999999997E-2},{"$f":"+Q67*KeyAssumptionsPriceControl_FO!Z$15","v":5.352995834999999E-2},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AA$15","v":5.4761147392049986E-2},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AB$15","v":5.6020653782067123E-2},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AC$15","v":5.7309128819054658E-2},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AD$15","v":5.862723878189291E-2},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AE$15","v":5.9975665273876447E-2},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AF$15","v":6.1355105575175595E-2},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AG$15","v":6.2766273003404635E-2},null,1.150875E-3,3.4790951249999997E-3,5.8608643128750006E-3,8.2974141920711241E-3,1.079000471848876E-2,1.3339924827013998E-2,1.5948493098035317E-2,1.8617058439290131E-2,2.1347000783393799E-2,2.4139731801411855E-2]
[null,null,"RC Minor Capital - New",0,"Irrigation","Growth","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",45,22.222222222222221,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,1.1111111111111111E-3,3.3333333333333331E-3,5.5555555555555558E-3,7.7777777777777793E-3,0.01,1.2222222222222223E-2,1.4444444444444444E-2,1.6666666666666666E-2,1.8888888888888889E-2,2.1111111111111108E-2,null,{"$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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},null,{"$f":"+O68*KeyAssumptionsPriceControl_FO!X$15","v":0.1023},{"$f":"+P68*KeyAssumptionsPriceControl_FO!Y$15","v":0.10465289999999999},{"$f":"+Q68*KeyAssumptionsPriceControl_FO!Z$15","v":0.10705991669999998},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AA$15","v":0.10952229478409997},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AB$15","v":0.11204130756413425},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AC$15","v":0.11461825763810932},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AD$15","v":0.11725447756378582},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AE$15","v":0.11995133054775289},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AF$15","v":0.12271021115035119},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AG$15","v":0.12553254600680927},null,2.30175E-3,6.9581902499999994E-3,1.1721728625750001E-2,1.6594828384142248E-2,2.1580009436977521E-2,2.6679849654027997E-2,3.1896986196070634E-2,3.7234116878580262E-2,4.2694001566787598E-2,4.8279463602823709E-2]
[null,null,"RC Minor Capital - Replacement",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",80,22.222222222222221,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,1.25E-3,3.7499999999999999E-3,6.2500000000000003E-3,8.7500000000000008E-3,1.125E-2,1.375E-2,1.6250000000000001E-2,1.8749999999999999E-2,2.1249999999999998E-2,2.375E-2,null,{"$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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},null,{"$f":"+O69*KeyAssumptionsPriceControl_FO!X$15","v":0.2046},{"$f":"+P69*KeyAssumptionsPriceControl_FO!Y$15","v":0.20930579999999999},{"$f":"+Q69*KeyAssumptionsPriceControl_FO!Z$15","v":0.21411983339999996},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AA$15","v":0.21904458956819994},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AB$15","v":0.22408261512826849},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AC$15","v":0.22923651527621863},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AD$15","v":0.23450895512757164},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AE$15","v":0.23990266109550579},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AF$15","v":0.24542042230070238},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AG$15","v":0.25106509201361854},null,4.6035E-3,1.3916380499999999E-2,2.3443457251500002E-2,3.3189656768284496E-2,4.3160018873955042E-2,5.3359699308055994E-2,6.3793972392141268E-2,7.4468233757160524E-2,8.5388003133575197E-2,9.6558927205647418E-2]
[null,null,"ROB Minor Capital - New",0,"Irrigation","Growth","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",80,22.222222222222221,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,2.1875000000000003E-4,6.5625000000000015E-4,1.0937500000000001E-3,1.5312500000000001E-3,1.9687500000000004E-3,2.4062500000000004E-3,2.8437500000000004E-3,3.2812500000000003E-3,3.7187500000000007E-3,4.1562500000000011E-3,null,{"$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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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":3.5000000000000003E-2},null,{"$f":"+O70*KeyAssumptionsPriceControl_FO!X$15","v":3.5805000000000003E-2},{"$f":"+P70*KeyAssumptionsPriceControl_FO!Y$15","v":3.6628515E-2},{"$f":"+Q70*KeyAssumptionsPriceControl_FO!Z$15","v":3.7470970844999993E-2},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AA$15","v":3.8332803174434993E-2},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AB$15","v":3.9214457647446986E-2},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AC$15","v":4.0116390173338262E-2},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AD$15","v":4.103906714732504E-2},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AE$15","v":4.1982965691713517E-2},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AF$15","v":4.2948573902622918E-2},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AG$15","v":4.3936391102383246E-2},null,8.056125000000001E-4,2.4353665875000005E-3,4.1026050190125004E-3,5.8081899344497867E-3,7.5530033029421323E-3,9.3379473789098003E-3,1.1163945168624725E-2,1.3031940907503092E-2,1.4942900548375663E-2,1.6897812260988299E-2]
[null,null,"ROB Minor Capital - Replacement",0,"Irrigation","Renewals","Pipelines/network","Capital Programs / Allocation",0,"Straight line","Ongoing",80,22.222222222222221,null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,null,3.4374999999999998E-4,1.03125E-3,1.7187499999999998E-3,2.40625E-3,3.0937499999999997E-3,3.7812500000000003E-3,4.4687500000000005E-3,5.1562500000000002E-3,5.84375E-3,6.5312500000000006E-3,null,{"$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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},{"$f":"+IF($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":5.5E-2},null,{"$f":"+O71*KeyAssumptionsPriceControl_FO!X$15","v":5.6264999999999996E-2},{"$f":"+P71*KeyAssumptionsPriceControl_FO!Y$15","v":5.7559094999999991E-2},{"$f":"+Q71*KeyAssumptionsPriceControl_FO!Z$15","v":5.8882954184999982E-2},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AA$15","v":6.0237262131254979E-2},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AB$15","v":6.1622719160273835E-2},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AC$15","v":6.3040041700960128E-2},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AD$15","v":6.4489962660082195E-2},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AE$15","v":6.597323180126409E-2},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AF$15","v":6.7490616132693151E-2},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AG$15","v":6.9042900303745089E-2},null,1.2659625E-3,3.8270046375E-3,6.4469507441624989E-3,9.127155611278236E-3,1.1869005190337633E-2,1.4673917309715397E-2,1.7543342407838849E-2,2.0478764283219143E-2,2.3481700861733179E-2,2.6553704981553045E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K72=\"Ongoing\",AV72,IF(RIGHT($K72,2)=RIGHT(BR$39,2),SUM($AV72:AV72),0)+IF(RIGHT(BR$39,2)>RIGHT($K72,2),AV72,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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$15","v":0},{"$f":"+P72*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q72*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MER -  Main PS 100 kW Solar PV Pilot",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,0.18,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0,0,0,0,0,0,0,0,0,null,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$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":0.18},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":0.18413999999999997},{"$f":"+P73*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q73*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,4.1431499999999991E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3,8.2862999999999982E-3]
[null,null,"MDA - 17th St HPPS PS 100 kW Solar PV Pilot",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2018-19",45,22.222222222222221,null,0.84,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84,0,0,0,0,0,0,0,0,0,null,9.3333333333333324E-3,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,1.8666666666666665E-2,null,{"$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":0.84},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O74*KeyAssumptionsPriceControl_FO!X$15","v":0.85931999999999986},{"$f":"+P74*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q74*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.9334699999999996E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2,3.8669399999999993E-2]
[null,null,"RC - Main PS 100 kW Solar PV Pilot",0,"Irrigation","Renewals","Channels","Significant Projects",0,"Straight line","2018-19",45,22.222222222222221,null,0.27500000000000002,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27500000000000002,0,0,0,0,0,0,0,0,0,null,3.0555555555555557E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,6.1111111111111114E-3,null,{"$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":0.27500000000000002},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O75*KeyAssumptionsPriceControl_FO!X$15","v":0.28132499999999999},{"$f":"+P75*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q75*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,6.3298125000000004E-3,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2,1.2659625000000001E-2]
[null,null,"MER - Main Pump Station Replace Cross Connection and",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",80,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O76*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P76*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q76*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MER Pumping  Main PS Replace Pump Sets",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O77*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P77*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q77*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O78*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P78*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q78*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MER - Drainage PS Switchboards Replacement",0,"Drainage","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,0.06,0.06,0.06,0.12,0.06,0.01,0.01,0.01,0.13,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.12,0.06,0.01,0.01,0.01,0.13,0.01,null,6.6666666666666664E-4,2E-3,3.3333333333333331E-3,5.3333333333333332E-3,7.3333333333333332E-3,8.1111111111111106E-3,8.3333333333333332E-3,8.5555555555555558E-3,1.0111111111111111E-2,1.1666666666666667E-2,null,{"$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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.13},{"$f":"+IF($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":0.01},null,{"$f":"+O79*KeyAssumptionsPriceControl_FO!X$15","v":6.137999999999999E-2},{"$f":"+P79*KeyAssumptionsPriceControl_FO!Y$15","v":6.2791739999999985E-2},{"$f":"+Q79*KeyAssumptionsPriceControl_FO!Z$15","v":6.4235950019999974E-2},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AA$15","v":0.13142675374091994},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AB$15","v":6.7224784538480548E-2},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AC$15","v":1.1461825763810931E-2},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AD$15","v":1.1725447756378583E-2},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AE$15","v":1.1995133054775288E-2},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AF$15","v":0.15952327449545656},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AG$15","v":1.2553254600680925E-2},null,1.3810499999999998E-3,4.1749141499999995E-3,7.0330371754499989E-3,1.1435448010070699E-2,1.590510762135721E-2,1.7675556353158768E-2,1.8197270007363028E-2,1.8730983075613994E-2,2.259014724549421E-2,2.6461869150157306E-2]
[null,null,"RC - Drainage PS Switchboards Replacement",0,"Irrigation","Renewals","Channels","Significant Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,0,0.12,0.12,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12,0.12,0,0,0,0,0,7.4999999999999997E-2,7.4999999999999997E-2,null,0,1.3333333333333333E-3,4.0000000000000001E-3,5.3333333333333332E-3,5.3333333333333332E-3,5.3333333333333332E-3,5.3333333333333332E-3,5.3333333333333332E-3,6.1666666666666667E-3,7.8333333333333328E-3,null,{"$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},{"$f":"+IF($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":0.12},{"$f":"+IF($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":0.12},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":7.4999999999999997E-2},{"$f":"+IF($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":7.4999999999999997E-2},null,{"$f":"+O80*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P80*KeyAssumptionsPriceControl_FO!Y$15","v":0.12558347999999997},{"$f":"+Q80*KeyAssumptionsPriceControl_FO!Z$15","v":0.12847190003999995},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AF$15","v":9.2032658362763392E-2},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AG$15","v":9.4149409505106932E-2},null,0,2.8256282999999994E-3,8.5418743508999979E-3,1.1432492101799998E-2,1.1432492101799998E-2,1.1432492101799998E-2,1.1432492101799998E-2,1.1432492101799998E-2,1.3503226914962174E-2,1.7692323441989257E-2]
[null,null,"RC Drainage Pumps",0,"Irrigation","Renewals","Channels","Significant Projects",0,"Straight line","2017-18",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"ROB - Drainage PS Switchboards Replacement",0,"Drainage","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2022-23",45,22.222222222222221,null,0,0,0,0,0.06,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+P82-AA82-AL82","v":0},0,0,0.06,0,0,0,0,0,null,0,0,0,0,6.6666666666666664E-4,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,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":0.06},{"$f":"+IF($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$15","v":6.7224784538480548E-2},{"$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$15","v":0},null,0,0,0,0,1.5125576521158124E-3,3.0251153042316248E-3,3.0251153042316248E-3,3.0251153042316248E-3,3.0251153042316248E-3,3.0251153042316248E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MER -  Upgrade Tight Spurs",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",80,22.222222222222221,null,0.2,0.2,0.2,0.17499999999999999,0.17499999999999999,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.17499999999999999,0.17499999999999999,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,null,1.25E-3,3.7499999999999999E-3,6.2500000000000003E-3,8.5937500000000007E-3,1.0781250000000001E-2,1.2812500000000003E-2,1.4687500000000003E-2,1.6562500000000001E-2,{"$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$38,0)))))","v":1.8437499999999999E-2},2.0312499999999997E-2,null,{"$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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.15000000000000002},{"$f":"+IF($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":0.15000000000000002},{"$f":"+IF($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":0.15000000000000002},{"$f":"+IF($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":0.15000000000000002},{"$f":"+IF($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":0.15000000000000002},null,{"$f":"+O84*KeyAssumptionsPriceControl_FO!X$15","v":0.2046},{"$f":"+P84*KeyAssumptionsPriceControl_FO!Y$15","v":0.20930579999999999},{"$f":"+Q84*KeyAssumptionsPriceControl_FO!Z$15","v":0.21411983339999996},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AA$15","v":0.19166401587217491},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AB$15","v":0.19607228823723491},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AC$15","v":0.17192738645716399},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AD$15","v":0.17588171634567876},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AE$15","v":0.17992699582162935},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AF$15","v":0.18406531672552681},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AG$15","v":0.18829881901021392},null,4.6035E-3,1.3916380499999999E-2,2.3443457251500002E-2,3.2573593860123935E-2,4.1297660702585656E-2,4.957765338320963E-2,5.7403358196273596E-2,6.5409054220038024E-2,{"$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$38,0)))))","v":7.3598881252349035E-2},8.1977074306403205E-2]
[null,null,"PD Repl Mag Meters",0,"Surface water diversions","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,1.1111111111111111E-3,{"$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$38,0)))))","v":3.3333333333333331E-3},5.5555555555555558E-3,7.7777777777777793E-3,0.01,1.2222222222222223E-2,1.4444444444444444E-2,1.6666666666666666E-2,1.8888888888888889E-2,2.1111111111111108E-2,null,{"$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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},null,{"$f":"+O85*KeyAssumptionsPriceControl_FO!X$15","v":0.1023},{"$f":"+P85*KeyAssumptionsPriceControl_FO!Y$15","v":0.10465289999999999},{"$f":"+Q85*KeyAssumptionsPriceControl_FO!Z$15","v":0.10705991669999998},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AA$15","v":0.10952229478409997},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AB$15","v":0.11204130756413425},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AC$15","v":0.11461825763810932},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AD$15","v":0.11725447756378582},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AE$15","v":0.11995133054775289},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AF$15","v":0.12271021115035119},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AG$15","v":0.12553254600680927},null,2.30175E-3,{"$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$38,0)))))","v":6.9581902499999994E-3},1.1721728625750001E-2,1.6594828384142248E-2,2.1580009436977521E-2,2.6679849654027997E-2,3.1896986196070634E-2,3.7234116878580262E-2,4.2694001566787598E-2,4.8279463602823709E-2]
[null,null,"PD Telemetry System",0,"Surface water diversions","Growth","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,7.0000000000000007E-2,7.0000000000000007E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,7.7777777777777784E-4,2.3333333333333335E-3,3.3333333333333335E-3,3.7777777777777779E-3,4.2222222222222227E-3,4.6666666666666671E-3,5.1111111111111105E-3,5.5555555555555549E-3,5.9999999999999993E-3,6.4444444444444445E-3,null,{"$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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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":0.02},null,{"$f":"+O86*KeyAssumptionsPriceControl_FO!X$15","v":7.1610000000000007E-2},{"$f":"+P86*KeyAssumptionsPriceControl_FO!Y$15","v":7.3257030000000001E-2},{"$f":"+Q86*KeyAssumptionsPriceControl_FO!Z$15","v":2.1411983339999992E-2},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AA$15","v":2.1904458956819993E-2},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AB$15","v":2.2408261512826849E-2},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AC$15","v":2.2923651527621863E-2},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AD$15","v":2.3450895512757166E-2},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AE$15","v":2.3990266109550577E-2},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AF$15","v":2.4542042230070237E-2},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AG$15","v":2.510650920136185E-2},null,1.6112250000000002E-3,4.870733175000001E-3,7.0007859751499996E-3,7.9754059268284504E-3,8.9724421373955036E-3,9.9924101808055998E-3,1.1035837489214129E-2,1.2103263625716053E-2,1.3195240563357521E-2,1.4312332970564742E-2]
[null,null,"MER D&S Metering Program",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,6.666666666666667,null,0.26500000000000001,0.26500000000000001,0.21500000000000002,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26500000000000001,0.26500000000000001,0.21500000000000002,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.17499999999999999,null,2.9444444444444444E-3,8.8333333333333337E-3,1.4166666666666668E-2,1.8500000000000003E-2,2.2388888888888892E-2,2.6277777777777782E-2,3.0166666666666671E-2,3.4055555555555561E-2,3.7944444444444447E-2,4.183333333333334E-2,null,{"$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":0.26500000000000001},{"$f":"+IF($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":0.26500000000000001},{"$f":"+IF($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":0.21500000000000002},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},{"$f":"+IF($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":0.17499999999999999},null,{"$f":"+O87*KeyAssumptionsPriceControl_FO!X$15","v":0.27109499999999997},{"$f":"+P87*KeyAssumptionsPriceControl_FO!Y$15","v":0.27733018499999995},{"$f":"+Q87*KeyAssumptionsPriceControl_FO!Z$15","v":0.23017882090499997},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AA$15","v":0.19166401587217491},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AB$15","v":0.19607228823723491},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AC$15","v":0.20058195086669128},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AD$15","v":0.20519533573662518},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AE$15","v":0.20991482845856754},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AF$15","v":0.21474286951311458},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AG$15","v":0.21968195551191619},null,2.0332124999999996E-2,6.1464013874999987E-2,9.9527189317874992E-2,0.13116540207616309,0.16024562488436883,0.18999469281716333,0.22042798931241203,0.2176743766270515,0.20808005584992764,0.20495631048868002]
[null,null,"MER Install Isolation Valves",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2020-21",45,6.666666666666667,null,0.16999999999999998,0.16999999999999998,0.16999999999999998,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16999999999999998,0.16999999999999998,0.16999999999999998,0,0,0,0,0,0,0,null,0,0,5.6666666666666671E-3,1.1333333333333334E-2,1.1333333333333334E-2,1.1333333333333334E-2,1.1333333333333334E-2,1.1333333333333334E-2,1.1333333333333334E-2,1.1333333333333334E-2,null,{"$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":0.51},{"$f":"+IF($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$15","v":0.17390999999999998},{"$f":"+P88*KeyAssumptionsPriceControl_FO!Y$15","v":0.17790992999999997},{"$f":"+Q88*KeyAssumptionsPriceControl_FO!Z$15","v":0.18200185838999994},{"$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$15","v":0},null,1.3043249999999998E-2,3.9429744749999995E-2,6.642312887924999E-2,8.0073268258499974E-2,8.0073268258499974E-2,8.0073268258499974E-2,8.0073268258499974E-2,5.8334518258499994E-2,3.1748027008499997E-2,4.5500464597500066E-3]
[null,null,"RC Air Release Valves",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2019-20",45,6.666666666666667,null,1.4999999999999999E-2,0.05,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.05,0,0,0,0,0,0,0,0,null,0,7.222222222222223E-4,1.4444444444444446E-3,1.4444444444444446E-3,1.4444444444444446E-3,1.4444444444444446E-3,1.4444444444444446E-3,1.4444444444444446E-3,1.4444444444444446E-3,1.4444444444444446E-3,null,{"$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":6.5000000000000002E-2},{"$f":"+IF($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$15","v":1.5344999999999998E-2},{"$f":"+P89*KeyAssumptionsPriceControl_FO!Y$15","v":5.2326449999999997E-2},{"$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$15","v":0},null,1.1508749999999998E-3,6.226233749999999E-3,1.0150717499999998E-2,1.0150717499999998E-2,1.0150717499999998E-2,1.0150717499999998E-2,1.0150717499999998E-2,8.2325925000000001E-3,1.3081612500000022E-3,0]
[null,null,"MDA Install Isolation Valves",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",45,22.222222222222221,null,0.2,0.2,0.155,0.155,0.155,0.155,0.155,0.155,0.155,0.155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.155,0.155,0.155,0.155,0.155,0.155,0.155,0.155,null,2.2222222222222222E-3,6.6666666666666662E-3,1.0611111111111111E-2,1.4055555555555557E-2,1.7500000000000002E-2,2.0944444444444446E-2,2.4388888888888891E-2,2.7833333333333335E-2,3.1277777777777779E-2,3.4722222222222224E-2,null,{"$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":0.2},{"$f":"+IF($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":0.2},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},{"$f":"+IF($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":0.155},null,{"$f":"+O90*KeyAssumptionsPriceControl_FO!X$15","v":0.2046},{"$f":"+P90*KeyAssumptionsPriceControl_FO!Y$15","v":0.20930579999999999},{"$f":"+Q90*KeyAssumptionsPriceControl_FO!Z$15","v":0.16594287088499995},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AA$15","v":0.16975955691535494},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AB$15","v":0.17366402672440806},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AC$15","v":0.17765829933906943},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AD$15","v":0.18174444022386801},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AE$15","v":0.18592456234901697},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AF$15","v":0.19020082728304435},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AG$15","v":0.19457544631055435},null,4.6035E-3,1.3916380499999999E-2,2.2359475594912501E-2,2.9912780220420484E-2,3.7639810852315152E-2,4.5544563188743399E-2,5.3631124828909485E-2,6.1903677386799395E-2,7.0366498653520765E-2,7.9023964809376748E-2]
[null,null,"RC Channel No 3 Fillbank",0,"Irrigation","Improvements / Compliance","Channels","Significant Projects",0,"Straight line","2011-12",80,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MILL Water Reticulation System (Cullulleraine) Stage2 MWQP",0,"Domestic and stock","Improvements / Compliance","Pipelines/network","Significant Projects",0,"Straight line","2013-14",80,22.222222222222221,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MDA SMP - 'T' Area (3908, 3903, 3902)",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",80,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MDA Air Release Valves",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2019-20",45,22.222222222222221,null,0.115,0.27,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.115,0.27,0,0,0,0,0,0,0,0,null,0,4.2777777777777779E-3,8.5555555555555558E-3,8.5555555555555558E-3,8.5555555555555558E-3,8.5555555555555558E-3,8.5555555555555558E-3,8.5555555555555558E-3,8.5555555555555558E-3,8.5555555555555558E-3,null,{"$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":0.38500000000000001},{"$f":"+IF($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$15","v":0.117645},{"$f":"+P94*KeyAssumptionsPriceControl_FO!Y$15","v":0.28256282999999999},{"$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$15","v":0},null,2.6470125E-3,1.1651688675000001E-2,1.8009352350000001E-2,1.8009352350000001E-2,1.8009352350000001E-2,1.8009352350000001E-2,1.8009352350000001E-2,1.8009352350000001E-2,1.8009352350000001E-2,1.8009352350000001E-2]
[null,null,"MER Replace Main Dow Avenue",0,"Irrigation","Improvements / Compliance","Pipelines/network","Significant Projects",0,"Straight line","2018-19",45,22.222222222222221,null,0.32500000000000001,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32500000000000001,0,0,0,0,0,0,0,0,0,null,3.6111111111111114E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,7.2222222222222228E-3,null,{"$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":0.32500000000000001},{"$f":"+IF($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$15","v":0.33247499999999997},{"$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$15","v":0},null,7.4806874999999995E-3,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2,1.4961374999999999E-2]
[null,null,"MDA Reline K Channel Inverted Syphon Stage 2",0,"Irrigation","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2018-19",80,22.222222222222221,null,0.78,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,0,0,0,0,0,0,0,0,0,null,4.875E-3,9.75E-3,9.75E-3,9.75E-3,9.75E-3,9.75E-3,9.75E-3,9.75E-3,9.75E-3,9.75E-3,null,{"$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":0.78},{"$f":"+IF($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$15","v":0.79793999999999998},{"$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$15","v":0},null,1.7953650000000002E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2,3.5907300000000003E-2]
[null,null,"PD Minor Capital - Replacement",0,"Surface water diversions","Renewals","Pipelines/network","Significant Projects",0,"Straight line","2017-18",45,22.222222222222221,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MER Drainage Pit Lids",0,"Drainage","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",80,6.666666666666667,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,5.6249999999999996E-4,1.6874999999999998E-3,2.8124999999999999E-3,3.9375E-3,5.0624999999999993E-3,6.1874999999999994E-3,7.3124999999999987E-3,8.4374999999999988E-3,9.5624999999999981E-3,1.0687499999999999E-2,null,{"$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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},null,{"$f":"+O99*KeyAssumptionsPriceControl_FO!X$15","v":9.2069999999999985E-2},{"$f":"+P99*KeyAssumptionsPriceControl_FO!Y$15","v":9.4187609999999977E-2},{"$f":"+Q99*KeyAssumptionsPriceControl_FO!Z$15","v":9.6353925029999968E-2},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AA$15","v":9.8570065305689958E-2},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AB$15","v":0.10083717680772081},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AC$15","v":0.10315643187429838},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AD$15","v":0.10552902980740723},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AE$15","v":0.10795619749297759},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AF$15","v":0.11043919003531606},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AG$15","v":0.11297929140612832},null,6.9052499999999982E-3,2.0874570749999995E-2,3.516518587724999E-2,4.9784485152426734E-2,6.4740028310932535E-2,8.003954896208397E-2,9.5690958588211888E-2,0.10019360063574075,0.10249805345036278,0.10485550867972114]
[null,null,"MDA Drainage Pit Lids",0,"Drainage","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",80,22.222222222222221,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,4.3750000000000006E-4,1.3125000000000003E-3,2.1875000000000002E-3,3.0625000000000001E-3,3.9375000000000009E-3,4.8125000000000008E-3,5.6875000000000007E-3,6.5625000000000006E-3,7.4375000000000014E-3,8.3125000000000022E-3,null,{"$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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},{"$f":"+IF($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":7.0000000000000007E-2},null,{"$f":"+O100*KeyAssumptionsPriceControl_FO!X$15","v":7.1610000000000007E-2},{"$f":"+P100*KeyAssumptionsPriceControl_FO!Y$15","v":7.3257030000000001E-2},{"$f":"+Q100*KeyAssumptionsPriceControl_FO!Z$15","v":7.4941941689999986E-2},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AA$15","v":7.6665606348869986E-2},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AB$15","v":7.8428915294893972E-2},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AC$15","v":8.0232780346676524E-2},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AD$15","v":8.2078134294650079E-2},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AE$15","v":8.3965931383427034E-2},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AF$15","v":8.5897147805245835E-2},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AG$15","v":8.7872782204766492E-2},null,1.6112250000000002E-3,4.870733175000001E-3,8.2052100380250008E-3,1.1616379868899573E-2,1.5106006605884265E-2,1.8675894757819601E-2,2.232789033724945E-2,2.6063881815006185E-2,2.9885801096751326E-2,3.3795624521976597E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"MILL  Fencing Bambill Storage",0,"Domestic and stock","Renewals","Pipelines/network","Significant Projects",0,"Straight line","Ongoing",80,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Motor Vehicles",0,"Irrigation","Renewals","Corporate","Other capital expenditure",0,"Straight line","Ongoing",5,4.4444444444444446,null,0.89157500000000001,0.85499999999999998,0.46692499999999998,0.39377499999999999,0.94619999999999993,0.33249999999999996,0.33249999999999996,0.33249999999999996,0.33249999999999996,0.33249999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89157500000000001,0.85499999999999998,0.46692499999999998,0.39377499999999999,0.94619999999999993,0.33249999999999996,0.33249999999999996,0.33249999999999996,0.33249999999999996,0.33249999999999996,null,8.9157500000000001E-2,0.26381500000000002,0.39600749999999996,0.48207749999999999,0.61607499999999993,0.65478750000000008,0.54662999999999995,0.48093750000000002,0.46136749999999993,0.39386999999999994,null,{"$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":0.89157500000000001},{"$f":"+IF($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":0.85499999999999998},{"$f":"+IF($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":0.46692499999999998},{"$f":"+IF($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":0.39377499999999999},{"$f":"+IF($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":0.94619999999999993},{"$f":"+IF($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":0.33249999999999996},{"$f":"+IF($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":0.33249999999999996},{"$f":"+IF($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":0.33249999999999996},{"$f":"+IF($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":0.33249999999999996},{"$f":"+IF($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":0.33249999999999996},null,{"$f":"+O104*KeyAssumptionsPriceControl_FO!X$15","v":0.91208122499999988},{"$f":"+P104*KeyAssumptionsPriceControl_FO!Y$15","v":0.89478229499999984},{"$f":"+Q104*KeyAssumptionsPriceControl_FO!Z$15","v":0.49988951605147486},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AA$15","v":0.43127141628608961},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AB$15","v":1.0601348521718381},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AC$15","v":0.38110570664671339},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AD$15","v":0.38987113789958783},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AE$15","v":0.39883817407127831},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AF$15","v":0.40801145207491768},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AG$15","v":0.4173957154726407},null,0.10260913781249999,0.30588128381249996,0.46278186255579085,0.56753746744376687,0.72391965733278374,0.6810571811998708,0.57140221957318627,0.54851460230539417,0.53438832363389932,0.39720415256340003]
[null,null,"Corporate Computer Hardware",0,"Irrigation","Renewals","Corporate","Other capital expenditure",0,"Straight line","Ongoing",5,2.5,null,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,null,8.5499999999999986E-3,2.5649999999999996E-2,4.2749999999999996E-2,5.9849999999999987E-2,7.6949999999999991E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,8.5499999999999993E-2,null,{"$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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},{"$f":"+IF($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":8.5499999999999993E-2},null,{"$f":"+O105*KeyAssumptionsPriceControl_FO!X$15","v":8.7466499999999989E-2},{"$f":"+P105*KeyAssumptionsPriceControl_FO!Y$15","v":8.9478229499999978E-2},{"$f":"+Q105*KeyAssumptionsPriceControl_FO!Z$15","v":9.153622877849997E-2},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AA$15","v":9.3641562040405454E-2},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AB$15","v":9.5795317967334773E-2},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AC$15","v":9.7998610280583459E-2},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AD$15","v":0.10025257831703686},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AE$15","v":0.10255838761832871},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AF$15","v":0.10491723053355026},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AG$15","v":0.1073303268358219},null,1.7493299999999996E-2,5.2882245899999986E-2,5.4098537555699988E-2,9.0329403919481077E-2,9.2406980209629119E-2,9.4532340754450592E-2,9.6706584591802924E-2,9.8930836037414399E-2,0.10120624526627492,0.10353398890739923]
[null,null,"Corporate General Equipment",0,"Irrigation","Renewals","Corporate","Other capital expenditure",0,"Straight line","Ongoing",5,6.666666666666667,null,0.201875,9.5000000000000001E-2,0.111625,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.201875,9.5000000000000001E-2,0.111625,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,null,2.0187500000000001E-2,4.9875000000000003E-2,7.0537500000000003E-2,9.1199999999999989E-2,0.11019999999999998,0.10901250000000001,9.832500000000001E-2,9.6662499999999998E-2,9.5000000000000001E-2,9.5000000000000001E-2,null,{"$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":0.201875},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":0.111625},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":9.5000000000000001E-2},{"$f":"+IF($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":9.5000000000000001E-2},null,{"$f":"+O106*KeyAssumptionsPriceControl_FO!X$15","v":0.20651812499999997},{"$f":"+P106*KeyAssumptionsPriceControl_FO!Y$15","v":9.9420254999999985E-2},{"$f":"+Q106*KeyAssumptionsPriceControl_FO!Z$15","v":0.11950563201637497},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AA$15","v":0.10404618004489496},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AB$15","v":0.10643924218592753},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AC$15","v":0.10888734475620385},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AD$15","v":0.11139175368559653},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AE$15","v":0.11395376402036525},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AF$15","v":0.11657470059283363},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AG$15","v":0.11925591870646879},null,1.5488859374999997E-2,3.8434237874999992E-2,5.4853679401228109E-2,7.1620065305823363E-2,8.7406471973135044E-2,0.10355596599379489,0.12007689837692992,0.11116304657987706,0.11086219642586698,0.11112578249626778]
[null,null,"Corporate Buildings Combined",0,"Irrigation","Renewals","Corporate","Other capital expenditure",0,"Straight line","Ongoing",80,40,null,0.33249999999999996,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33249999999999996,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,3.5624999999999997E-2,null,{"$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$38,0))))","v":2.0781249999999997E-3},4.3789062499999991E-3,4.8242187499999995E-3,5.2695312499999999E-3,5.7148437500000003E-3,6.1601562499999998E-3,6.6054687499999994E-3,7.0507812499999998E-3,7.4960937500000002E-3,7.9414062500000014E-3,null,{"$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":0.33249999999999996},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},{"$f":"+IF($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":3.5624999999999997E-2},null,{"$f":"+O107*KeyAssumptionsPriceControl_FO!X$15","v":0.34014749999999994},{"$f":"+P107*KeyAssumptionsPriceControl_FO!Y$15","v":3.7282595624999991E-2},{"$f":"+Q107*KeyAssumptionsPriceControl_FO!Z$15","v":3.8140095324374984E-2},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AA$15","v":3.9017317516835605E-2},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AB$15","v":3.9914715819722821E-2},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AC$15","v":4.0832754283576439E-2},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AD$15","v":4.1771907632098697E-2},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AE$15","v":4.2732661507636965E-2},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AF$15","v":4.3715512722312611E-2},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AG$15","v":4.4720969514925796E-2},null,{"$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$38,0))))","v":4.2518437499999995E-3},8.9697199453124994E-3,9.912503582179686E-3,1.0876971242694817E-2,1.1863621659401798E-2,1.2872965035693037E-2,1.3905523309638977E-2,1.4961830423885672E-2,1.6042432601760043E-2,1.7147888629725525E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer contributions Mildura Customer Contributions (Mainly meters)",0,"Irrigation","Improvements / Compliance","Pipelines/network","Capital programs / Allocation",0,"Straight line","Ongoing",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,null,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,null,-1.4444444444444446E-3,-4.333333333333334E-3,-7.2222222222222228E-3,-1.0111111111111111E-2,-1.3000000000000001E-2,-1.588888888888889E-2,-1.8777777777777779E-2,-2.1666666666666667E-2,-2.455555555555556E-2,-2.7444444444444445E-2,null,{"$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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},{"$f":"+IF($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":-0.13},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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer contributions Merbein Customer Contributions (Mainly meters)",0,"Irrigation","Improvements / Compliance","Pipelines/network","Capital programs / Allocation",0,"Straight line","Ongoing",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,-0.05,-0.05,-0.05,-0.05,{"$f":"+S110-AD110-AO110","v":-0.05},-0.05,-0.05,-0.05,-0.05,-0.05,null,-5.5555555555555556E-4,-1.6666666666666666E-3,-2.7777777777777779E-3,-3.8888888888888896E-3,-5.0000000000000001E-3,-6.1111111111111114E-3,-7.2222222222222219E-3,-8.3333333333333332E-3,-9.4444444444444445E-3,-1.0555555555555554E-2,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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},{"$f":"+IF($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":-0.05},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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer contributions Red Cliffs Customer Contributions (Mainly meters)",0,"Irrigation","Improvements / Compliance","Pipelines/network","Capital programs / Allocation",0,"Straight line","Ongoing",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,null,-8.8888888888888893E-4,-2.666666666666667E-3,-4.4444444444444444E-3,-6.2222222222222219E-3,-8.0000000000000002E-3,-9.7777777777777776E-3,-1.1555555555555557E-2,-1.3333333333333334E-2,-1.5111111111111112E-2,-1.6888888888888891E-2,null,{"$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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},{"$f":"+IF($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":-0.08},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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer contributions Divertors Customer Contributions (Mainly meters)",0,"Irrigation","Improvements / Compliance","Pipelines/network","Capital programs / Allocation",null,"Straight line","Ongoing",45,6.666666666666667,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,null,-4.4444444444444447E-4,-1.3333333333333335E-3,-2.2222222222222222E-3,-3.1111111111111109E-3,-4.0000000000000001E-3,-4.8888888888888888E-3,-5.7777777777777784E-3,-6.6666666666666671E-3,-7.5555555555555558E-3,-8.4444444444444454E-3,null,{"$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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},{"$f":"+IF($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":-0.04},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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Government contributions Millewa 0",0,"Domestic and stock","Improvements / Compliance","Pipelines/network","Capital programs / Allocation",0,"Straight line","Ongoing",45,22.222222222222221,null,0,0,0,0,0,0,0,0,0,0,null,1.05,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,-1.05,0,0,0,0,0,0,0,0,0,null,-1.1666666666666667E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,-2.3333333333333334E-2,null,{"$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":-1.05},{"$f":"+IF($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":103,"n_cols":33,"rows_kept":103,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Capital Expenditure Summary"]
[]
[null,null,null,null,"Irrigation",null,null,null,null,{"$f":"+J38","v":0},0,0,0,0,0,0,0,10.767146546546549,{"$f":"+S38","v":11.630745483398435},{"$f":"+T38","v":45.545080645161278},53.065452247191018,13.206076740411273,{"$f":"+Determination_Lookup!BB3","v":2.2416595220220219},13.466449999999996,5.5011250000000009,4.7546750000000007,3.9149000000000003,4.4823250000000003,{"$f":"+AC38","v":3.8186250000000004},7.818624999999999,3.8186250000000004,3.8936250000000006,3.8936250000000006]
[null,null,null,null,"Drainage",null,null,null,null,{"$f":"+J45","v":0},0,0,0,0,0,0,0,0.17587087087087092,{"$f":"+S45","v":0.34962890625000004},{"$f":"+T45","v":0.22540322580645158},0.19761704119850187,7.70344316081331E-2,{"$f":"+Determination_Lookup!BC3","v":0.2101601601601602},0.22,0.22,0.22,0.28000000000000003,0.28000000000000003,{"$f":"+AC45","v":0.16999999999999998},0.16999999999999998,0.16999999999999998,0.29000000000000004,0.16999999999999998]
[null,null,null,null,"Domestic and stock",null,null,null,null,{"$f":"+J52","v":0},0,0,0,0,0,0,0,2.201151151151151,{"$f":"+S52","v":0.14028320312500001},{"$f":"+T52","v":1.5725806451612902E-2},0,1.4093345656192235E-3,{"$f":"+Determination_Lookup!BD3","v":5.8623623623623625E-2},6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,{"$f":"+AC52","v":6.0000000000000005E-2},6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[null,null,null,null,"Surface water diversions",null,null,null,null,{"$f":"+J59","v":0},0,0,0,0,0,0,0,0.33957457457457457,{"$f":"+S59","v":0.25574707031249999},{"$f":"+T59","v":0.1142741935483871},0.11381086142322097,0.17207055914972272,{"$f":"+Determination_Lookup!BE3","v":9.2912912912912912E-2},0.17,0.17,0.12000000000000001,0.12000000000000001,0.12000000000000001,{"$f":"+AC59","v":0.12000000000000001},0.12000000000000001,0.12000000000000001,0.12000000000000001,0.12000000000000001]
[null,null,null,null,"Groundwater diversions",null,null,null,null,{"$f":"+J66","v":0},0,0,0,0,0,0,0,0,{"$f":"+S66","v":0},{"$f":"+T66","v":0},0,0,{"$f":"+Determination_Lookup!BF3","v":0},0,0,0,0,0,{"$f":"+AC66","v":0},0,0,0,0]
[null,null,null,null,"Bulk water services",null,null,null,null,{"$f":"+J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Determination_Lookup!BG3","v":0},{"$f":"+X73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,{"$f":"+SUM(J12:J17)","v":0},0,0,0,0,0,0,0,13.483743143143146,12.376404663085935,45.900483870967733,53.376880149812742,13.456591065734749,2.6033562187187189,13.916449999999998,5.9511250000000002,5.1546750000000001,4.3749000000000002,4.9423250000000003,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636250000000008,4.2436250000000006]
[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",{"$f":"SUM(S18:W18)","v":127.71371596831989},null,null,null,"Prescribed Capex for 4th Reg Period",{"$f":"SUM(X18:AB18)","v":34.339475}]
[null,null,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",{"$f":"IFERROR(AB19-W19,\"-\")","v":-93.374240968319896},{"$f":"IFERROR(AB19/W19-1,\"-\")","v":-0.73112147947744233}]
[null,null,null,null,"Government contributions",null,null,null,null,{"$f":"+J86","v":0},0,0,0,0,0,0,0,0,32.329766269531248,{"$f":"+T86","v":51.860381048387097},{"$f":"+U86","v":19.182876563670412},0,6.2078819999999997,1.05,0,0,0,0,{"$f":"+AC86","v":0},0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,{"$f":"+J95","v":0},0,0,0,0,0,0,0,1.490112962962963,0.50168456787109372,{"$f":"+T95","v":0.30263475806451612},{"$f":"+U95","v":0.21418686797752806},9.8757587800369681E-2,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"+AC95","v":0.3},0.3,0.3,0.3,0.3]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,{"$f":"+J99","v":0},{"$f":"+K99","v":0},{"$f":"+L99","v":0},0,0,0,0,0,{"$f":"+R99","v":0},0,0,0,0,0,{"$f":"+X99","v":0},{"$f":"+Y99","v":0},{"$f":"+Z99","v":0},{"$f":"+AA99","v":0},{"$f":"+AB99","v":0},{"$f":"+AC99","v":0},0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,{"$f":"+J102","v":0},{"$f":"+K102","v":0},0,0,0,0,0,0,{"$f":"+R102","v":0.27030694719719717},0.61482321938476558,0.55254296290322591,2.04868572659176,0.38807763401109047,3.88,{"$f":"+X102","v":0.37999999999999989},{"$f":"+Y102","v":0.37999999999999989},{"$f":"+Z102","v":0.38000000000000006},{"$f":"+AA102","v":0.37999999999999989},{"$f":"+AB102","v":0.37999999999999989},{"$f":"+AC102","v":0.38},0.38000000000000012,0.38,0.38,0.37999999999999989]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,{"$f":"J103","v":0},{"$f":"K103","v":0},0,0,0,0,0,0,{"$f":"R103","v":0.79518594991866853},4.5083533504394504,6.3342191892137096,1.489915863991105,3.7044461182994448,0.37999999999999995,{"$f":"X103","v":0.37999999999999989},{"$f":"Y103","v":0.37999999999999995},{"$f":"Z103","v":0.38000000000000012},{"$f":"AA103","v":0.37999999999999989},{"$f":"AB103","v":0.37999999999999995},{"$f":"AC103","v":0.38000000000000012},0.38000000000000006,0.38,0.37999999999999995,0.37999999999999989]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK",{"$f":"+'Capex_FO input'!D29","v":13.916450000000001},{"$f":"+'Capex_FO input'!E29","v":5.9511250000000002},{"$f":"+'Capex_FO input'!F29","v":5.1546750000000001},{"$f":"+'Capex_FO input'!G29","v":4.3749000000000002},{"$f":"+'Capex_FO input'!H29","v":4.9423250000000003},{"$f":"+'Capex_FO input'!I29","v":4.1686250000000005},{"$f":"+'Capex_FO input'!J29","v":8.1686249999999987},{"$f":"+'Capex_FO input'!K29","v":4.1686250000000005},{"$f":"+'Capex_FO input'!L29","v":4.3636250000000008},{"$f":"+'Capex_FO input'!M29","v":4.2436249999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIFFERENCE",{"$f":"+X29-X18","v":0},{"$f":"+Y29-Y18","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",{"$f":"+X29=X18","v":true},{"$f":"+Y29=Y18","v":true},true,true,true,true,true,true,true,true]
[]
[null,null,{"$f":"E12","v":"Irrigation"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,9.6286536536536556,10.554692382812497,44.66758064516128,52.386104868913868,12.552167841959333,5.0638000000000005,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":11.679999999999996},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.3100000000000005},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.9350000000000005},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.3050000000000002},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.3200000000000003},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.2700000000000005},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":7.27},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.2700000000000005},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.2700000000000005},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.2700000000000005}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,0.1659159159159159,4.6401367187499994E-2,7.0241935483870963E-2,0.10036048689138577,1.58968853974122E-2,1.0999999999999999E-2,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0.27500000000000002},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0.12},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0.12},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":7.4999999999999997E-2},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":7.4999999999999997E-2}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.97257697697697687,1.0296517333984376,0.80725806451612891,0.57898689138576775,0.63801201305452859,1.1615053,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":1.51145},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":1.0711250000000001},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.69967499999999994},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.6099},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":1.1623249999999998},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.54862499999999992},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.54862499999999992},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.54862499999999992},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.54862499999999992},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$37)","v":0.54862499999999992}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C33)","v":"Total Irrigation"},null,null,null,null,null,null,{"$f":"+SUM(J34:J37)","v":0},{"$f":"+SUM(K34:K37)","v":0},{"$f":"+SUM(L34:L37)","v":0},0,0,0,0,0,10.767146546546549,11.630745483398435,45.545080645161278,53.065452247191018,13.206076740411273,6.2363053000000006,{"$f":"+SUM(X34:X37)","v":13.466449999999996},{"$f":"+SUM(Y34:Y37)","v":5.5011250000000009},{"$f":"+SUM(Z34:Z37)","v":4.7546750000000007},{"$f":"+SUM(AA34:AA37)","v":3.9149000000000003},{"$f":"+SUM(AB34:AB37)","v":4.4823250000000003},{"$f":"+SUM(AC34:AC37)","v":3.8186250000000004},7.818624999999999,3.8186250000000004,3.8936250000000006,3.8936250000000006]
[]
[null,null,{"$f":"E13","v":"Drainage"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,0.17587087087087092,0.34962890625000004,0.22540322580645158,0.19761704119850187,7.70344316081331E-2,0.18300000000000002,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.22},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.22},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.22},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.28000000000000003},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.28000000000000003},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.16999999999999998},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.16999999999999998},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.16999999999999998},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.29000000000000004},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.16999999999999998}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$44)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C40)","v":"Total Drainage"},null,null,null,null,null,null,{"$f":"+SUM(J41:J44)","v":0},{"$f":"+SUM(K41:K44)","v":0},0,0,0,0,0,0,0.17587087087087092,0.34962890625000004,0.22540322580645158,0.19761704119850187,7.70344316081331E-2,0.18300000000000002,{"$f":"+SUM(X41:X44)","v":0.22},{"$f":"+SUM(Y41:Y44)","v":0.22},{"$f":"+SUM(Z41:Z44)","v":0.22},{"$f":"+SUM(AA41:AA44)","v":0.28000000000000003},{"$f":"+SUM(AB41:AB44)","v":0.28000000000000003},{"$f":"+SUM(AC41:AC44)","v":0.16999999999999998},0.16999999999999998,0.16999999999999998,0.29000000000000004,0.16999999999999998]
[]
[null,null,{"$f":"E14","v":"Domestic and stock"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,2.201151151151151,0.14028320312500001,1.5725806451612902E-2,0,1.4093345656192235E-3,5.3999999999999999E-2,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":6.0000000000000005E-2}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$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$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$51)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C47)","v":"Total Domestic and stock"},null,null,null,null,null,null,{"$f":"+SUM(J48:J51)","v":0},{"$f":"+SUM(K48:K51)","v":0},{"$f":"+SUM(L48:L51)","v":0},{"$f":"+SUM(M48:M51)","v":0},{"$f":"+SUM(N48:N51)","v":0},0,0,0,2.201151151151151,0.14028320312500001,1.5725806451612902E-2,0,1.4093345656192235E-3,5.3999999999999999E-2,{"$f":"+SUM(X48:X51)","v":6.0000000000000005E-2},{"$f":"+SUM(Y48:Y51)","v":6.0000000000000005E-2},{"$f":"+SUM(Z48:Z51)","v":6.0000000000000005E-2},{"$f":"+SUM(AA48:AA51)","v":6.0000000000000005E-2},{"$f":"+SUM(AB48:AB51)","v":6.0000000000000005E-2},{"$f":"+SUM(AC48:AC51)","v":6.0000000000000005E-2},6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[]
[null,null,{"$f":"E15","v":"Surface water diversions"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,0.33957457457457457,0.25574707031249999,0.1142741935483871,0.11381086142322097,0.17207055914972272,9.4000000000000014E-2,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.17},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.17},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0.12000000000000001}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$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$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$58)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C54)","v":"Total Surface water diversions"},null,null,null,null,null,null,{"$f":"+SUM(J55:J58)","v":0},{"$f":"+SUM(K55:K58)","v":0},0,0,0,0,0,0,0.33957457457457457,0.25574707031249999,0.1142741935483871,0.11381086142322097,0.17207055914972272,9.4000000000000014E-2,{"$f":"+SUM(X55:X58)","v":0.17},{"$f":"+SUM(Y55:Y58)","v":0.17},{"$f":"+SUM(Z55:Z58)","v":0.12000000000000001},{"$f":"+SUM(AA55:AA58)","v":0.12000000000000001},{"$f":"+SUM(AB55:AB58)","v":0.12000000000000001},{"$f":"+SUM(AC55:AC58)","v":0.12000000000000001},0.12000000000000001,0.12000000000000001,0.12000000000000001,0.12000000000000001]
[]
[null,null,{"$f":"E16","v":"Groundwater diversions"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$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$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$65)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C61)","v":"Total Groundwater diversions"},null,null,null,null,null,null,{"$f":"+SUM(J62:J65)","v":0},{"$f":"+SUM(K62:K65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X62:X65)","v":0},{"$f":"+SUM(Y62:Y65)","v":0},{"$f":"+SUM(Z62:Z65)","v":0},{"$f":"+SUM(AA62:AA65)","v":0},{"$f":"+SUM(AB62:AB65)","v":0},{"$f":"+SUM(AC62:AC65)","v":0},0,0,0,0]
[]
[null,null,{"$f":"E17","v":"Bulk water services"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$69)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$70)","v":0}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$71)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$72)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C68)","v":"Total Bulk water services"},null,null,null,null,null,null,{"$f":"+SUM(J69:J72)","v":0},{"$f":"+SUM(K69:K72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X69:X72)","v":0},{"$f":"+SUM(Y69:Y72)","v":0},{"$f":"+SUM(Z69:Z72)","v":0},{"$f":"+SUM(AA69:AA72)","v":0},{"$f":"+SUM(AB69:AB72)","v":0},{"$f":"+SUM(AC69:AC72)","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,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,0,32.329766269531248,51.860381048387097,19.182876563670412,0,6.2078819999999997,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!Z$42:Z$1017)","v":1.05},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,"Surface water diversions",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,"Groundwater diversions",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$84,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$85,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E79)","v":"Total Government contributions"},null,null,null,null,{"$f":"+SUM(J80:J85)","v":0},0,0,0,0,0,0,0,0,32.329766269531248,51.860381048387097,19.182876563670412,0,6.2078819999999997,1.05,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,1.4730280480480482,0.44993948974609371,0.26955709677419354,0.21418686797752806,9.8757587800369681E-2,0.3,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AK$42:AK$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AL$42:AL$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AM$42:AM$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AN$42:AN$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AO$42:AO$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AP$42:AP$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AQ$42:AQ$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AR$42:AR$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AS$42:AS$1017)","v":0.3},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$89,'Capex_FO input'!AT$42:AT$1017)","v":0.3}]
[null,null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,0,5.1745078124999996E-2,8.0987903225806443E-3,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$90,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,1.7084914914914914E-2,0,2.4978870967741935E-2,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$91,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,"Surface water diversions",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$92,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,"Groundwater diversions",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$93,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$94,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E88)","v":"Total Customer contributions"},null,null,null,null,{"$f":"+SUM(J89:J94)","v":0},0,0,0,0,0,0,0,1.490112962962963,0.50168456787109372,0.30263475806451612,0.21418686797752806,9.8757587800369681E-2,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[]
[null,null,"Gifted Assets",null,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,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,0.27030694719719717,0.61482321938476558,0.55254296290322591,2.04868572659176,0.38807763401109047,3.88,0.37999999999999989,0.37999999999999989,0.38000000000000006,0.37999999999999989,0.37999999999999989,0.38,0.38000000000000012,0.38,0.38,0.37999999999999989]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,0.79518594991866853,4.5083533504394504,6.3342191892137096,1.489915863991105,3.7044461182994448,0.37999999999999995,0.37999999999999989,0.37999999999999995,0.38000000000000012,0.37999999999999989,0.37999999999999995,0.38000000000000012,0.38000000000000006,0.38,0.37999999999999995,0.37999999999999989]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$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},{"$f":"Opex_Breakdown!R37","v":26.372913834313053},{"$f":"Opex_Breakdown!S37","v":22.140626868503915},{"$f":"Opex_Breakdown!T37","v":23.478116848627138},{"$f":"Opex_Breakdown!U37","v":24.241264189425014},{"$f":"Opex_Breakdown!V37","v":23.484244751328632},{"$f":"Opex_Breakdown!W37","v":19.553289622016131},{"$f":"+Opex_FO!X92","v":20.580942021846447},{"$f":"+Opex_FO!Y92","v":19.770095490752695},{"$f":"+Opex_FO!Z92","v":19.556002989021071},{"$f":"+Opex_FO!AA92","v":19.536030146130926},{"$f":"+Opex_FO!AB92","v":19.476358112803194},{"$f":"+Opex_FO!AC92","v":19.473369927789154},{"$f":"+Opex_FO!AD92","v":19.471102891122214},{"$f":"+Opex_FO!AE92","v":19.480886823999107},{"$f":"+Opex_FO!AF92","v":19.466720580477006},{"$f":"+Opex_FO!AG92","v":19.464603040377199}]
[]
[null,null,null,null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,5.343,6.0289999999999999,6.9180000000000001,7.0289999999999999,7.4180000000000001,7.274,7.4610000000000003,7.4459999999999997,7.173,6.9320000000000004,6.9009999999999998,6.9009999999999998,6.9009999999999998,6.9009999999999998,6.9009999999999998,6.9009999999999998]
[null,null,null,null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,3.8577566500000002,3.6504366249999998,3.6506232999999995,4.1717283250000001,3.4469838500000001,3.6492557000000003,4.9576059000000026,4.5276195250000013,4.5969028749999969,4.6300081499999974,4.7867798250000018,4.7867798250000018,4.7867798250000018,4.7867798250000018,4.7867798250000018,4.7867798250000018]
[null,null,null,null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,0.1994648,0.2644166,0.315382,0.3233876,0.4201722,0.62454699999999996,0.70509750000000004,0.7105515,0.58033849999999998,0.58342050000000001,0.59230850000000002,0.59230850000000002,0.59230850000000002,0.59230850000000002,0.59230850000000002,0.59230850000000002]
[null,null,null,null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,3.4300999999999998E-2,7.3842000000000005E-2,4.8064000000000003E-2,4.6600999999999997E-2,4.7673E-2,0.04,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2,4.1160000000000002E-2]
[]
[]
[null,null,null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,"Total Gross Capital Expenditure",null,null,{"$f":"Capex_FO_AC!J18","v":0},{"$f":"Capex_FO_AC!K18","v":0},{"$f":"Capex_FO_AC!L18","v":0},{"$f":"Capex_FO_AC!M18","v":0},{"$f":"Capex_FO_AC!N18","v":0},{"$f":"Capex_FO_AC!O18","v":0},{"$f":"Capex_FO_AC!P18","v":0},{"$f":"Capex_FO_AC!Q18","v":0},{"$f":"Capex_FO_AC!R18","v":13.483743143143146},{"$f":"Capex_FO_AC!S18","v":12.376404663085935},{"$f":"Capex_FO_AC!T18","v":45.900483870967733},{"$f":"Capex_FO_AC!U18","v":53.376880149812742},{"$f":"Capex_FO_AC!V18","v":13.456591065734749},{"$f":"Capex_FO_AC!W18","v":2.6033562187187189},{"$f":"Capex_FO_AC!X18","v":13.916449999999998},{"$f":"Capex_FO_AC!Y18","v":5.9511250000000002},{"$f":"Capex_FO_AC!Z18","v":5.1546750000000001},{"$f":"Capex_FO_AC!AA18","v":4.3749000000000002},{"$f":"Capex_FO_AC!AB18","v":4.9423250000000003},{"$f":"Capex_FO_AC!AC18","v":4.1686250000000005},{"$f":"Capex_FO_AC!AD18","v":8.1686249999999987},{"$f":"Capex_FO_AC!AE18","v":4.1686250000000005},{"$f":"Capex_FO_AC!AF18","v":4.3636250000000008},{"$f":"Capex_FO_AC!AG18","v":4.2436250000000006}]
[null,null,null,null,null,null,"Total Government 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},{"$f":"Capex_FO_AC!R21","v":0},{"$f":"Capex_FO_AC!S21","v":32.329766269531248},{"$f":"Capex_FO_AC!T21","v":51.860381048387097},{"$f":"Capex_FO_AC!U21","v":19.182876563670412},{"$f":"Capex_FO_AC!V21","v":0},{"$f":"Capex_FO_AC!W21","v":6.2078819999999997},{"$f":"Capex_FO_AC!X21","v":1.05},{"$f":"Capex_FO_AC!Y21","v":0},{"$f":"Capex_FO_AC!Z21","v":0},{"$f":"Capex_FO_AC!AA21","v":0},{"$f":"Capex_FO_AC!AB21","v":0},{"$f":"Capex_FO_AC!AC21","v":0},{"$f":"Capex_FO_AC!AD21","v":0},{"$f":"Capex_FO_AC!AE21","v":0},{"$f":"Capex_FO_AC!AF21","v":0},{"$f":"Capex_FO_AC!AG21","v":0}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,{"$f":"Capex_FO_AC!J22","v":0},{"$f":"Capex_FO_AC!K22","v":0},{"$f":"Capex_FO_AC!L22","v":0},{"$f":"Capex_FO_AC!M22","v":0},{"$f":"Capex_FO_AC!N22","v":0},{"$f":"Capex_FO_AC!O22","v":0},{"$f":"Capex_FO_AC!P22","v":0},{"$f":"Capex_FO_AC!Q22","v":0},{"$f":"Capex_FO_AC!R22","v":1.490112962962963},{"$f":"Capex_FO_AC!S22","v":0.50168456787109372},{"$f":"Capex_FO_AC!T22","v":0.30263475806451612},{"$f":"Capex_FO_AC!U22","v":0.21418686797752806},{"$f":"Capex_FO_AC!V22","v":9.8757587800369681E-2},{"$f":"Capex_FO_AC!W22","v":0.3},{"$f":"Capex_FO_AC!X22","v":0.3},{"$f":"Capex_FO_AC!Y22","v":0.3},{"$f":"Capex_FO_AC!Z22","v":0.3},{"$f":"Capex_FO_AC!AA22","v":0.3},{"$f":"Capex_FO_AC!AB22","v":0.3},{"$f":"Capex_FO_AC!AC22","v":0.3},{"$f":"Capex_FO_AC!AD22","v":0.3},{"$f":"Capex_FO_AC!AE22","v":0.3},{"$f":"Capex_FO_AC!AF22","v":0.3},{"$f":"Capex_FO_AC!AG22","v":0.3}]
[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},0,0,0,0,0,0,11.993630180180183,-20.455046174316408,-6.262531935483878,33.979816718164798,13.357833477934379,{"$f":"W22-SUM(W23:W24)","v":-3.9045257812812806},12.566449999999998,5.6511250000000004,4.8546750000000003,4.0749000000000004,4.6423250000000005,3.8686250000000006,7.8686249999999989,3.8686250000000006,4.0636250000000009,3.9436250000000008]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,{"$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},{"$f":"Capex_FO_AC!S24","v":0},{"$f":"Capex_FO_AC!T24","v":0},{"$f":"Capex_FO_AC!U24","v":0},{"$f":"Capex_FO_AC!V24","v":0},{"$f":"Capex_FO_AC!W24","v":0},{"$f":"Capex_FO_AC!X24","v":0},{"$f":"Capex_FO_AC!Y24","v":0},{"$f":"Capex_FO_AC!Z24","v":0},{"$f":"Capex_FO_AC!AA24","v":0},{"$f":"Capex_FO_AC!AB24","v":0},{"$f":"Capex_FO_AC!AC24","v":0},{"$f":"Capex_FO_AC!AD24","v":0},{"$f":"Capex_FO_AC!AE24","v":0},{"$f":"Capex_FO_AC!AF24","v":0},{"$f":"Capex_FO_AC!AG24","v":0}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,{"$f":"Capex_FO_AC!J25","v":0},{"$f":"Capex_FO_AC!K25","v":0},{"$f":"Capex_FO_AC!L25","v":0},{"$f":"Capex_FO_AC!M25","v":0},{"$f":"Capex_FO_AC!N25","v":0},{"$f":"Capex_FO_AC!O25","v":0},{"$f":"Capex_FO_AC!P25","v":0},{"$f":"Capex_FO_AC!Q25","v":0},{"$f":"Capex_FO_AC!R25","v":0.27030694719719717},{"$f":"Capex_FO_AC!S25","v":0.61482321938476558},{"$f":"Capex_FO_AC!T25","v":0.55254296290322591},{"$f":"Capex_FO_AC!U25","v":2.04868572659176},{"$f":"Capex_FO_AC!V25","v":0.38807763401109047},{"$f":"Capex_FO_AC!W25","v":3.88},{"$f":"Capex_FO_AC!X25","v":0.37999999999999989},{"$f":"Capex_FO_AC!Y25","v":0.37999999999999989},{"$f":"Capex_FO_AC!Z25","v":0.38000000000000006},{"$f":"Capex_FO_AC!AA25","v":0.37999999999999989},{"$f":"Capex_FO_AC!AB25","v":0.37999999999999989},{"$f":"Capex_FO_AC!AC25","v":0.38},{"$f":"Capex_FO_AC!AD25","v":0.38000000000000012},{"$f":"Capex_FO_AC!AE25","v":0.38},{"$f":"Capex_FO_AC!AF25","v":0.38},{"$f":"Capex_FO_AC!AG25","v":0.37999999999999989}]
[]
[null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,"Regulatory Depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!X15","v":2.0293993814866194},{"$f":"+RollForward_FO!Y15","v":1.8610428094660101},{"$f":"+RollForward_FO!Z15","v":1.7217740934457131},{"$f":"+RollForward_FO!AA15","v":1.6044896172525553},{"$f":"+RollForward_FO!AB15","v":1.5188224997275439},{"$f":"+RollForward_FO!AC15","v":1.4887633914793355},{"$f":"+RollForward_FO!AD15","v":1.4887633914793366},{"$f":"+RollForward_FO!AE15","v":1.4887633914793361},{"$f":"+RollForward_FO!AF15","v":1.488763391479337},{"$f":"+RollForward_FO!AG15","v":1.4887633914793361}]
[null,null,null,null,null,null,"Regulatory Depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!D32","v":0.21409812499999997},{"$f":"+'Capex_FO input'!E32","v":0.56792723958333335},{"$f":"+'Capex_FO input'!F32","v":0.80954977430555553},{"$f":"+'Capex_FO input'!G32","v":0.99349425347222231},{"$f":"+'Capex_FO input'!H32","v":1.2129363715277783},{"$f":"+'Capex_FO input'!I32","v":1.306915017361111},{"$f":"+'Capex_FO input'!J32","v":1.2594389409722218},{"$f":"+'Capex_FO input'!K32","v":1.2634528645833334},{"$f":"+'Capex_FO input'!L32","v":1.2907559548611105},{"$f":"+'Capex_FO input'!M32","v":1.272627378472222}]
[null,null,null,null,null,null,"Regulatory Depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X31:X32)","v":2.2434975064866194},{"$f":"SUM(Y31:Y32)","v":2.4289700490493433},2.5313238677512686,2.5979838707247778,2.7317588712553222,2.7956784088404465,2.7482023324515583,2.7522162560626695,2.7795193463404475,2.7613907699515581]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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":68.309512322542844},78.167168461507089,54.642709615573906,45.096558830005321,74.24902531720663,84.45080508997313,73.855091111143622,83.798043604656996,86.640198555607654,88.583549687856376,89.680465817131591,{"$f":"+AC24","v":91.211031945876272},91.903978537035826,96.64440120458427,97.380809948521602,98.284915602181158]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R30","v":78.167168461507089},54.642709615573906,45.096558830005321,74.24902531720663,84.45080508997313,73.855091111143622,83.798043604656996,86.640198555607654,88.583549687856376,89.680465817131591,91.211031945876272,{"$f":"+AC30","v":91.903978537035826},96.64440120458427,97.380809948521602,98.284915602181158,99.087149832229599]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!W3","v":0.48650660273809276},{"$f":"+Determination_Lookup!X3","v":2.1921977020095618},{"$f":"+Determination_Lookup!Y3","v":2.0652491101266515},{"$f":"+Determination_Lookup!Z3","v":1.902386722701183},{"$f":"+Determination_Lookup!AA3","v":1.7520383829129891},{"$f":"+Determination_Lookup!AB3","v":1.6527015150323752},{"$f":"IF(X37=\"\",X82,X37)","v":2.0293993814866194},1.8610428094660101,1.7217740934457131,1.6044896172525553,1.5188224997275439,1.4887633914793355,1.4887633914793366,1.4887633914793361,1.488763391479337,1.4887633914793361]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!AE3","v":1.3791604912806443},{"$f":"+Determination_Lookup!AF3","v":0.2623917502224446},{"$f":"+Determination_Lookup!AG3","v":0.66582677705483251},{"$f":"+Determination_Lookup!AH3","v":0.87627778167055947},{"$f":"+Determination_Lookup!AI3","v":1.0159376882437994},{"$f":"+Determination_Lookup!AJ3","v":1.1584866825158491},{"$f":"IF(X34=\"\",ExpSummary_FO!X32,X34)","v":0.21409812499999997},{"$f":"IF(Y34=\"\",ExpSummary_FO!Y32,Y34)","v":0.56792723958333335},{"$f":"IF(Z34=\"\",ExpSummary_FO!Z32,Z34)","v":0.80954977430555553},{"$f":"IF(AA34=\"\",ExpSummary_FO!AA32,AA34)","v":0.99349425347222231},{"$f":"IF(AB34=\"\",ExpSummary_FO!AB32,AB34)","v":1.2129363715277783},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC32,AC34)","v":1.306915017361111},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD32,AD34)","v":1.2594389409722218},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE32,AE34)","v":1.2634528645833334},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF32,AF34)","v":1.2907559548611105},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG32,AG34)","v":1.272627378472222}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15:R16)","v":1.865667094018737},{"$f":"SUM(S15:S16)","v":2.4545894522320064},2.731075887181484,2.7786645043717426,2.7679760711567885,2.8111881975482245,2.2434975064866194,2.4289700490493433,2.5313238677512686,2.5979838707247778,2.7317588712553222,{"$f":"SUM(AC15:AC16)","v":2.7956784088404465},2.7482023324515583,2.7522162560626695,2.7795193463404475,2.7613907699515581]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!D3","v":68.309512322542844},{"$f":"+R30+S22","v":78.167168461507089},{"$f":"+S30+T22","v":54.642709615573906},{"$f":"+T30","v":45.096558830005321},{"$f":"+U30","v":74.24902531720663},{"$f":"+V30","v":84.45080508997313},{"$f":"+W30+X22","v":73.855091111143622},{"$f":"+X30+Y22","v":83.798043604656996},{"$f":"+Y30","v":86.640198555607654},{"$f":"+Z30","v":88.583549687856376},{"$f":"+AA30","v":89.680465817131591},{"$f":"+AB30","v":91.211031945876272},91.903978537035826,96.64440120458427,97.380809948521602,98.284915602181158]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R22","v":13.483743143143146},{"$f":"ExpSummary_FO!S22","v":12.376404663085935},{"$f":"ExpSummary_FO!T22","v":45.900483870967733},{"$f":"ExpSummary_FO!U22","v":53.376880149812742},{"$f":"ExpSummary_FO!V22","v":13.456591065734749},{"$f":"ExpSummary_FO!W22","v":2.6033562187187189},{"$f":"ExpSummary_FO!X22","v":13.916449999999998},{"$f":"ExpSummary_FO!Y22","v":5.9511250000000002},{"$f":"ExpSummary_FO!Z22","v":5.1546750000000001},{"$f":"ExpSummary_FO!AA22","v":4.3749000000000002},{"$f":"ExpSummary_FO!AB22","v":4.9423250000000003},{"$f":"ExpSummary_FO!AC22","v":4.1686250000000005},{"$f":"ExpSummary_FO!AD22","v":8.1686249999999987},{"$f":"ExpSummary_FO!AE22","v":4.1686250000000005},{"$f":"ExpSummary_FO!AF22","v":4.3636250000000008},{"$f":"ExpSummary_FO!AG22","v":4.2436250000000006}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R23","v":0},{"$f":"ExpSummary_FO!S23","v":32.329766269531248},{"$f":"ExpSummary_FO!T23","v":51.860381048387097},{"$f":"ExpSummary_FO!U23","v":19.182876563670412},{"$f":"ExpSummary_FO!V23","v":0},{"$f":"ExpSummary_FO!W23","v":6.2078819999999997},{"$f":"ExpSummary_FO!X23","v":1.05},{"$f":"ExpSummary_FO!Y23","v":0},{"$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":1.490112962962963},{"$f":"ExpSummary_FO!S24","v":0.50168456787109372},{"$f":"ExpSummary_FO!T24","v":0.30263475806451612},{"$f":"ExpSummary_FO!U24","v":0.21418686797752806},{"$f":"ExpSummary_FO!V24","v":9.8757587800369681E-2},{"$f":"ExpSummary_FO!W24","v":0.3},{"$f":"ExpSummary_FO!X24","v":0.3},{"$f":"ExpSummary_FO!Y24","v":0.3},{"$f":"ExpSummary_FO!Z24","v":0.3},{"$f":"ExpSummary_FO!AA24","v":0.3},{"$f":"ExpSummary_FO!AB24","v":0.3},{"$f":"ExpSummary_FO!AC24","v":0.3},{"$f":"ExpSummary_FO!AD24","v":0.3},{"$f":"ExpSummary_FO!AE24","v":0.3},{"$f":"ExpSummary_FO!AF24","v":0.3},{"$f":"ExpSummary_FO!AG24","v":0.3}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":0.27030694719719717},{"$f":"ExpSummary_FO!S28","v":0.61482321938476558},{"$f":"ExpSummary_FO!T28","v":0.55254296290322591},{"$f":"ExpSummary_FO!U28","v":2.04868572659176},{"$f":"ExpSummary_FO!V28","v":0.38807763401109047},{"$f":"ExpSummary_FO!W28","v":3.88},{"$f":"ExpSummary_FO!X28","v":0.37999999999999989},{"$f":"ExpSummary_FO!Y28","v":0.37999999999999989},{"$f":"ExpSummary_FO!Z28","v":0.38000000000000006},{"$f":"ExpSummary_FO!AA28","v":0.37999999999999989},{"$f":"ExpSummary_FO!AB28","v":0.37999999999999989},{"$f":"ExpSummary_FO!AC28","v":0.38},{"$f":"ExpSummary_FO!AD28","v":0.38000000000000012},{"$f":"ExpSummary_FO!AE28","v":0.38},{"$f":"ExpSummary_FO!AF28","v":0.38},{"$f":"ExpSummary_FO!AG28","v":0.37999999999999989}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":1.865667094018737},{"$f":"S17","v":2.4545894522320064},2.731075887181484,2.7786645043717426,2.7679760711567885,2.8111881975482245,2.2434975064866194,2.4289700490493433,2.5313238677512686,2.5979838707247778,2.7317588712553222,{"$f":"AC17","v":2.7956784088404465},2.7482023324515583,2.7522162560626695,2.7795193463404475,2.7613907699515581]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R25)-SUM(R26:R29)","v":78.167168461507089},{"$f":"+SUM(S24:S25)-SUM(S26:S29)","v":54.642709615573906},45.096558830005321,74.24902531720663,84.45080508997313,73.855091111143622,83.798043604656996,86.640198555607654,88.583549687856376,89.680465817131591,91.211031945876272,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":91.903978537035826},96.64440120458427,97.380809948521602,98.284915602181158,99.087149832229599]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[]
[null,null,"Depreciation of asset base as at 1/7/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):",2.0293993814866194,1.8610428094660101,1.7217740934457131,1.6044896172525553,1.5188224997275439,1.4887633914793355,1.4887633914793366,1.4887633914793361,1.488763391479337,1.4887633914793361]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,null,null,null,null,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":""},{"$f":"G41/$G$82*F41","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F41<=0,0,($W$30*H41)/MAX(F41,1))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:X41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:X41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:Y41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Y41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:Z41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Z41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AA41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AA41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AB41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AB41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AC41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AC41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AD41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AD41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AE41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AE41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AF41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AF41)))","v":0}]
[null,null,2,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F42<=0,0,($W$30*H42)/MAX(F42,1))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:X42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:X42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:Y42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Y42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:Z42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Z42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AA42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AA42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AB42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AB42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AC42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AC42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AD42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AD42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AE42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AE42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AF42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AF42)))","v":0}]
[null,null,3,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F43<=0,0,IF(SUM($X43:X43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:X43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:Y43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Y43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:Z43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Z43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AA43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AA43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AB43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AB43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AC43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AC43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AD43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AD43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AE43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AE43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AF43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AF43)))","v":0}]
[null,null,4,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F44<=0,0,IF(SUM($X44:X44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:X44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:Y44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Y44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:Z44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Z44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AA44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AA44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AB44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AB44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AC44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AC44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AD44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AD44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AE44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AE44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AF44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AF44)))","v":0}]
[null,null,5,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F45<=0,0,IF(SUM($X45:X45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:X45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:Y45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Y45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:Z45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Z45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AA45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AA45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AB45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AB45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AC45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AC45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AD45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AD45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AE45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AE45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AF45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AF45)))","v":0}]
[null,null,6,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F46<=0,0,IF(SUM($X46:X46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:X46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:Y46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Y46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:Z46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Z46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AA46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AA46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AB46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AB46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AC46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AC46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AD46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AD46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AE46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AE46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AF46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AF46)))","v":0}]
[null,null,7,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F47<=0,0,IF(SUM($X47:X47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:X47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:Y47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Y47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:Z47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Z47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AA47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AA47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AB47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AB47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AC47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AC47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AD47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AD47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AE47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AE47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AF47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AF47)))","v":0}]
[null,null,8,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F48<=0,0,IF(SUM($X48:X48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:X48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:Y48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Y48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:Z48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Z48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AA48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AA48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AB48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AB48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AC48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AC48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AD48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AD48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AE48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AE48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AF48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AF48)))","v":0}]
[null,null,9,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F49<=0,0,IF(SUM($X49:X49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:X49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:Y49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Y49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:Z49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Z49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:AA49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AA49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:AB49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AB49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:AC49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AC49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:AD49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AD49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:AE49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AE49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($X49:AF49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AF49)))","v":0}]
[null,null,10,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F50<=0,0,IF(SUM($X50:X50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:X50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:Y50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:Y50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:Z50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:Z50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:AA50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AA50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:AB50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AB50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:AC50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AC50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:AD50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AD50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:AE50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AE50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($X50:AF50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AF50)))","v":0}]
[null,null,11,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F51<=0,0,IF(SUM($X51:X51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:X51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:Y51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:Y51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:Z51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:Z51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:AA51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AA51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:AB51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AB51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:AC51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AC51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:AD51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AD51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:AE51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AE51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($X51:AF51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AF51)))","v":0}]
[null,null,12,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F52<=0,0,IF(SUM($X52:X52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:X52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:Y52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:Y52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:Z52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:Z52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:AA52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AA52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:AB52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AB52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:AC52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AC52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:AD52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AD52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:AE52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AE52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($X52:AF52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AF52)))","v":0}]
[null,null,13,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F53<=0,0,IF(SUM($X53:X53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:X53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:Y53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:Y53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:Z53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:Z53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:AA53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AA53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:AB53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AB53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:AC53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AC53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:AD53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AD53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:AE53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AE53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($X53:AF53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AF53)))","v":0}]
[null,null,14,null,null,null,null,"",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F54<=0,0,IF(SUM($X54:X54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:X54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:Y54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:Y54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:Z54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:Z54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:AA54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AA54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:AB54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AB54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:AC54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AC54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:AD54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AD54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:AE54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AE54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($X54:AF54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AF54)))","v":0}]
[null,null,15,null,null,null,null,"",{"$error":"#DIV/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($X55:AF55)))","v":0}]
[null,null,16,null,null,null,null,"",{"$error":"#DIV/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($X56:AF56)))","v":0}]
[null,null,17,null,null,null,null,"",{"$error":"#DIV/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($X57:AF57)))","v":0}]
[null,null,18,null,null,null,null,"",{"$error":"#DIV/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($X58:AF58)))","v":0}]
[null,null,19,null,null,null,null,"",{"$error":"#DIV/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($X59:AF59)))","v":0}]
[null,null,20,null,null,null,null,"",{"$error":"#DIV/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($X60:AF60)))","v":0}]
[null,null,21,null,null,null,null,"",{"$error":"#DIV/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($X61:AF61)))","v":0}]
[null,null,22,null,null,null,null,"",{"$error":"#DIV/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($X62:AF62)))","v":0}]
[null,null,23,null,null,null,null,"",{"$f":"G63/$G$82*F63","v":{"$error":"#DIV/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($X63:AF63)))","v":0}]
[null,null,24,null,null,null,null,"",{"$error":"#DIV/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($X64:AF64)))","v":0}]
[null,null,25,null,null,null,null,"",{"$error":"#DIV/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($X65:AF65)))","v":0}]
[null,null,26,null,null,null,null,"",{"$error":"#DIV/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($X66:AF66)))","v":0}]
[null,null,27,null,null,null,null,"",{"$error":"#DIV/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($X67:AF67)))","v":0}]
[null,null,28,null,null,null,null,"",{"$error":"#DIV/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($X68:AF68)))","v":0}]
[null,null,29,null,null,null,null,"",{"$error":"#DIV/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$82)","v":""},{"$f":"G70/$G$82*F70","v":{"$error":"#DIV/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($X70:AF70)))","v":0}]
[null,null,31,null,null,null,null,"",{"$error":"#DIV/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($X71:AF71)))","v":0}]
[null,null,32,null,null,null,null,"",{"$error":"#DIV/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($X72:AF72)))","v":0}]
[null,null,33,null,null,null,null,"",{"$error":"#DIV/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($X73:AF73)))","v":0}]
[null,null,34,null,null,null,null,"",{"$error":"#DIV/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($X74:AF74)))","v":0}]
[null,null,35,null,null,null,null,"",{"$error":"#DIV/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($X75:AF75)))","v":0}]
[null,null,36,null,null,null,null,"",{"$error":"#DIV/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($X76:AF76)))","v":0}]
[null,null,37,null,null,null,null,"",{"$error":"#DIV/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($X77:AF77)))","v":0}]
[null,null,38,null,null,null,null,"",{"$error":"#DIV/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($X78:AF78)))","v":0}]
[null,null,39,null,null,null,null,"",{"$error":"#DIV/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($X79:AF79)))","v":0}]
[null,null,40,null,null,null,null,"",{"$error":"#DIV/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":0},null,{"$f":"SUM(I41:I81)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(X41:X81)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+W30","v":73.855091111143622}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":-73.855091111143622}]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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":526,"n_cols":115,"rows_kept":526,"cut":false,"hidden":false,"merged":[[33,24,33,26],[33,29,33,31],[61,67,62,70],[2,2,2,6],[3,28,3,32],[467,8,467,32],[50,51,50,65],[61,51,61,65],[63,51,63,55],[63,56,63,60],[63,61,63,65],[63,40,63,44],[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],[61,75,61,89],[61,94,62,102],[61,107,62,114],[62,51,62,54],[62,55,62,65],[62,75,62,78],[62,79,62,89],[63,107,63,110],[63,111,63,114],[63,75,63,79],[63,80,63,84],[63,85,63,89],[63,94,63,97],[63,98,63,102]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$66:$E$65549,$E$68,K$66:K$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,0,{"$f":"+S12+S13","v":0},0,0,0,0,0,{"$f":"+Y12+Y13","v":0},{"$f":"+Z12+Z13","v":0},{"$f":"+AA12+AA13","v":0},{"$f":"+AB12+AB13","v":0},{"$f":"+AC12+AC13","v":0},0,0,0,0]
[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,{"$f":"+S56","v":0},0,0,0,0,0,{"$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},0,0,0,0,0,0,{"$f":"+S14-S15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":20.508277632512378},{"$f":"+Determination_Lookup!P3","v":29.517785287345259},{"$f":"+Determination_Lookup!Q3","v":30.229937175960739},{"$f":"+Determination_Lookup!R3","v":30.583799863396589},{"$f":"+Determination_Lookup!S3","v":30.715983992118431},{"$f":"+Determination_Lookup!T3","v":30.752115539161508},{"$f":"+'Rev&RAV_FO'!X23","v":25.977502222649079},{"$f":"+'Rev&RAV_FO'!Y23","v":25.607830383007332},{"$f":"+'Rev&RAV_FO'!Z23","v":25.591801821641621},{"$f":"+'Rev&RAV_FO'!AA23","v":25.699294326955464},{"$f":"+'Rev&RAV_FO'!AB23","v":25.825946939318676},{"$f":"+'Rev&RAV_FO'!AC23","v":25.931348546287843},{"$f":"+'Rev&RAV_FO'!AD23","v":25.990272818406176},{"$f":"+'Rev&RAV_FO'!AE23","v":26.113607303123896},{"$f":"+'Rev&RAV_FO'!AF23","v":26.159554437831506},{"$f":"+'Rev&RAV_FO'!AG23","v":26.173435119016972}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$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},{"$f":"+NotPres_FO!R12","v":0},{"$f":"+NotPres_FO!S12","v":0},{"$f":"+NotPres_FO!T12","v":0},{"$f":"+NotPres_FO!U12","v":0},{"$f":"+NotPres_FO!V12","v":0},{"$f":"+NotPres_FO!W12","v":0},{"$f":"+NotPres_FO!X12","v":0},{"$f":"+NotPres_FO!Y12","v":0},{"$f":"+NotPres_FO!Z12","v":0},{"$f":"+NotPres_FO!AA12","v":0},{"$f":"+NotPres_FO!AB12","v":0},{"$f":"+NotPres_FO!AC12","v":0},{"$f":"+NotPres_FO!AD12","v":0},{"$f":"+NotPres_FO!AE12","v":0},{"$f":"+NotPres_FO!AF12","v":0},{"$f":"+NotPres_FO!AG12","v":0}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,0,{"$f":"+S17+S20","v":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,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,{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":0},null,"NPV Net Prescribed Revenue",null,null,{"$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,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":116.8697059006943},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":118.35060026226138}]
[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,{"$f":"+AA30-AA31","v":-116.8697059006943},null,"Variance",null,null,{"$f":"+AF30-AF31","v":-118.35060026226138}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.99),\"INSUFFICIENT REVENUE\",IF(AA30>(AA31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT REVENUE"},null,null,null,null,{"$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,"$m, 01/01/18"]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Irrigation & Drainage Contract Revenue"]
[null,null,null,null,null,"Domestic & Stock Contract Revenue"]
[null,null,null,null,null,"Diversions Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F41)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K42:K45)","v":0},{"$f":"+SUM(L42:L45)","v":0},0,0,0,0,0,0,{"$f":"+SUM(S42:S45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Overall Average Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F48)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K47:K51)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(S49:S51)","v":0},{"$f":"+SUM(T49:T51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+R46+R52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$66,AZ$66:AZ$65589),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$66,BA$66:BA$65589),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$66,BX$66:BX$65589)","v":0},{"$f":"SUMIF($BU$66:$BU$65589,$BU$66,BY$66:BY$65589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$67,AZ$66:AZ$65589),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$67,BA$66:BA$65589),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$67,BX$66:BX$65589)","v":0},{"$f":"SUMIF($BU$66:$BU$65589,$BU$67,BY$66:BY$65589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,"$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,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$68,AZ$66:AZ$65589),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$68,BA$66:BA$65589),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$68,BX$66:BX$65589)","v":0},{"$f":"SUMIF($BU$66:$BU$65589,$BU$68,BY$66:BY$65589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ54:BD54),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE54:BI54),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ54:BN54),\"-\")","v":"-"},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX54:CB54)","v":0},null,null,null,null,{"$f":"AVERAGE(CC54:CG54)","v":0},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,{"$f":"IFERROR(AVERAGE(AZ55:BD55),\"-\")","v":"-"},null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX55:CB55)","v":0},null,null,null,null,{"$f":"AVERAGE(CC55:CG55)","v":0},null,null,null,null,{"$f":"AVERAGE(CH55:CL55)","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,{"$f":"+IF(X58>0,\"CHECK\",\"\")","v":""},{"$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,"-",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,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((S13/R13-1)-BX56,\"-\")","v":"-"},{"$f":"IFERROR((T13/S13-1)-BY56,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,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","[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((X66-W66)/W66,\"\")","v":""},{"$f":"IFERROR((Y66-X66)/X66,\"\")","v":""},"","","","","","","","",null,null,null,{"$f":"E66","v":"Price"},"[Service]",{"$f":"I66","v":"[Price]"},{"$f":"IFERROR(S66/R66-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW66","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S66/R66-1)*(R68/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y66/$W66)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,{"$f":"CN66","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((Z66/$X66)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F66","v":"[Service]"},{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S67/R67-1)*(R68/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F66","v":"[Service]"},{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":"[Price]"},"$m",{"$f":"K66*K67/10^6","v":0},0,0,0,0,0,0,0,{"$f":"S66*S67/10^6","v":0},{"$f":"T66*T67/10^6","v":0},{"$f":"U66*U67/10^6","v":0},{"$f":"V66*V67/10^6","v":0},{"$f":"W66*W67/10^6","v":0},{"$f":"X66*X67/10^6","v":0},{"$f":"Y66*Y67/10^6","v":0},{"$f":"Z66*Z67/10^6","v":0},{"$f":"AA66*AA67/10^6","v":0},{"$f":"AB66*AB67/10^6","v":0},{"$f":"AC66*AC67/10^6","v":0},{"$f":"AD66*AD67/10^6","v":0},{"$f":"AE66*AE67/10^6","v":0},{"$f":"AF66*AF67/10^6","v":0},{"$f":"AG66*AG67/10^6","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((S68/R68-1)*(R68/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D66+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((X69-W69)/W69,\"\")","v":""},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":""},{"$f":"IFERROR((Z69-Y69)/Y69,\"\")","v":""},{"$f":"IFERROR((AA69-Z69)/Z69,\"\")","v":""},{"$f":"IFERROR((AB69-AA69)/AA69,\"\")","v":""},{"$f":"IFERROR((AC69-AB69)/AB69,\"\")","v":""},{"$f":"IFERROR((AD69-AC69)/AC69,\"\")","v":""},{"$f":"IFERROR((AE69-AD69)/AD69,\"\")","v":""},{"$f":"IFERROR((AF69-AE69)/AE69,\"\")","v":""},{"$f":"IFERROR((AG69-AF69)/AF69,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"$m",{"$f":"K69*K70/10^6","v":0},{"$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},{"$f":"Q69*Q70/10^6","v":0},{"$f":"R69*R70/10^6","v":0},{"$f":"S69*S70/10^6","v":0},{"$f":"T69*T70/10^6","v":0},{"$f":"U69*U70/10^6","v":0},{"$f":"V69*V70/10^6","v":0},{"$f":"W69*W70/10^6","v":0},{"$f":"X69*X70/10^6","v":0},{"$f":"Y69*Y70/10^6","v":0},{"$f":"Z69*Z70/10^6","v":0},{"$f":"AA69*AA70/10^6","v":0},{"$f":"AB69*AB70/10^6","v":0},{"$f":"AC69*AC70/10^6","v":0},{"$f":"AD69*AD70/10^6","v":0},{"$f":"AE69*AE70/10^6","v":0},{"$f":"AF69*AF70/10^6","v":0},{"$f":"AG69*AG70/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D69+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((X72-W72)/W72,\"\")","v":""},{"$f":"IFERROR((Y72-X72)/X72,\"\")","v":""},{"$f":"IFERROR((Z72-Y72)/Y72,\"\")","v":""},{"$f":"IFERROR((AA72-Z72)/Z72,\"\")","v":""},{"$f":"IFERROR((AB72-AA72)/AA72,\"\")","v":""},{"$f":"IFERROR((AC72-AB72)/AB72,\"\")","v":""},{"$f":"IFERROR((AD72-AC72)/AC72,\"\")","v":""},{"$f":"IFERROR((AE72-AD72)/AD72,\"\")","v":""},{"$f":"IFERROR((AF72-AE72)/AE72,\"\")","v":""},{"$f":"IFERROR((AG72-AF72)/AF72,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"$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},{"$f":"Q72*Q73/10^6","v":0},{"$f":"R72*R73/10^6","v":0},{"$f":"S72*S73/10^6","v":0},{"$f":"T72*T73/10^6","v":0},{"$f":"U72*U73/10^6","v":0},{"$f":"V72*V73/10^6","v":0},{"$f":"W72*W73/10^6","v":0},{"$f":"X72*X73/10^6","v":0},{"$f":"Y72*Y73/10^6","v":0},{"$f":"Z72*Z73/10^6","v":0},{"$f":"AA72*AA73/10^6","v":0},{"$f":"AB72*AB73/10^6","v":0},{"$f":"AC72*AC73/10^6","v":0},{"$f":"AD72*AD73/10^6","v":0},{"$f":"AE72*AE73/10^6","v":0},{"$f":"AF72*AF73/10^6","v":0},{"$f":"AG72*AG73/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D72+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((X75-W75)/W75,\"\")","v":""},{"$f":"IFERROR((Y75-X75)/X75,\"\")","v":""},{"$f":"IFERROR((Z75-Y75)/Y75,\"\")","v":""},{"$f":"IFERROR((AA75-Z75)/Z75,\"\")","v":""},{"$f":"IFERROR((AB75-AA75)/AA75,\"\")","v":""},{"$f":"IFERROR((AC75-AB75)/AB75,\"\")","v":""},{"$f":"IFERROR((AD75-AC75)/AC75,\"\")","v":""},{"$f":"IFERROR((AE75-AD75)/AD75,\"\")","v":""},{"$f":"IFERROR((AF75-AE75)/AE75,\"\")","v":""},{"$f":"IFERROR((AG75-AF75)/AF75,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"$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},{"$f":"Q75*Q76/10^6","v":0},{"$f":"R75*R76/10^6","v":0},{"$f":"S75*S76/10^6","v":0},{"$f":"T75*T76/10^6","v":0},{"$f":"U75*U76/10^6","v":0},{"$f":"V75*V76/10^6","v":0},{"$f":"W75*W76/10^6","v":0},{"$f":"X75*X76/10^6","v":0},{"$f":"Y75*Y76/10^6","v":0},{"$f":"Z75*Z76/10^6","v":0},{"$f":"AA75*AA76/10^6","v":0},{"$f":"AB75*AB76/10^6","v":0},{"$f":"AC75*AC76/10^6","v":0},{"$f":"AD75*AD76/10^6","v":0},{"$f":"AE75*AE76/10^6","v":0},{"$f":"AF75*AF76/10^6","v":0},{"$f":"AG75*AG76/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D75+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((X78-W78)/W78,\"\")","v":""},{"$f":"IFERROR((Y78-X78)/X78,\"\")","v":""},{"$f":"IFERROR((Z78-Y78)/Y78,\"\")","v":""},{"$f":"IFERROR((AA78-Z78)/Z78,\"\")","v":""},{"$f":"IFERROR((AB78-AA78)/AA78,\"\")","v":""},{"$f":"IFERROR((AC78-AB78)/AB78,\"\")","v":""},{"$f":"IFERROR((AD78-AC78)/AC78,\"\")","v":""},{"$f":"IFERROR((AE78-AD78)/AD78,\"\")","v":""},{"$f":"IFERROR((AF78-AE78)/AE78,\"\")","v":""},{"$f":"IFERROR((AG78-AF78)/AF78,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"$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},{"$f":"Q78*Q79/10^6","v":0},{"$f":"R78*R79/10^6","v":0},{"$f":"S78*S79/10^6","v":0},{"$f":"T78*T79/10^6","v":0},{"$f":"U78*U79/10^6","v":0},{"$f":"V78*V79/10^6","v":0},{"$f":"W78*W79/10^6","v":0},{"$f":"X78*X79/10^6","v":0},{"$f":"Y78*Y79/10^6","v":0},{"$f":"Z78*Z79/10^6","v":0},{"$f":"AA78*AA79/10^6","v":0},{"$f":"AB78*AB79/10^6","v":0},{"$f":"AC78*AC79/10^6","v":0},{"$f":"AD78*AD79/10^6","v":0},{"$f":"AE78*AE79/10^6","v":0},{"$f":"AF78*AF79/10^6","v":0},{"$f":"AG78*AG79/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+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((X81-W81)/W81,\"\")","v":""},{"$f":"IFERROR((Y81-X81)/X81,\"\")","v":""},{"$f":"IFERROR((Z81-Y81)/Y81,\"\")","v":""},{"$f":"IFERROR((AA81-Z81)/Z81,\"\")","v":""},{"$f":"IFERROR((AB81-AA81)/AA81,\"\")","v":""},{"$f":"IFERROR((AC81-AB81)/AB81,\"\")","v":""},{"$f":"IFERROR((AD81-AC81)/AC81,\"\")","v":""},{"$f":"IFERROR((AE81-AD81)/AD81,\"\")","v":""},{"$f":"IFERROR((AF81-AE81)/AE81,\"\")","v":""},{"$f":"IFERROR((AG81-AF81)/AF81,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L81*L82/10^6","v":0},{"$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},{"$f":"R81*R82/10^6","v":0},{"$f":"S81*S82/10^6","v":0},{"$f":"T81*T82/10^6","v":0},{"$f":"U81*U82/10^6","v":0},{"$f":"V81*V82/10^6","v":0},{"$f":"W81*W82/10^6","v":0},{"$f":"X81*X82/10^6","v":0},{"$f":"Y81*Y82/10^6","v":0},{"$f":"Z81*Z82/10^6","v":0},{"$f":"AA81*AA82/10^6","v":0},{"$f":"AB81*AB82/10^6","v":0},{"$f":"AC81*AC82/10^6","v":0},{"$f":"AD81*AD82/10^6","v":0},{"$f":"AE81*AE82/10^6","v":0},{"$f":"AF81*AF82/10^6","v":0},{"$f":"AG81*AG82/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S83/R83-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":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((X84-W84)/W84,\"\")","v":""},{"$f":"IFERROR((Y84-X84)/X84,\"\")","v":""},{"$f":"IFERROR((Z84-Y84)/Y84,\"\")","v":""},{"$f":"IFERROR((AA84-Z84)/Z84,\"\")","v":""},{"$f":"IFERROR((AB84-AA84)/AA84,\"\")","v":""},{"$f":"IFERROR((AC84-AB84)/AB84,\"\")","v":""},{"$f":"IFERROR((AD84-AC84)/AC84,\"\")","v":""},{"$f":"IFERROR((AE84-AD84)/AD84,\"\")","v":""},{"$f":"IFERROR((AF84-AE84)/AE84,\"\")","v":""},{"$f":"IFERROR((AG84-AF84)/AF84,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L84*L85/10^6","v":0},{"$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},{"$f":"R84*R85/10^6","v":0},{"$f":"S84*S85/10^6","v":0},{"$f":"T84*T85/10^6","v":0},{"$f":"U84*U85/10^6","v":0},{"$f":"V84*V85/10^6","v":0},{"$f":"W84*W85/10^6","v":0},{"$f":"X84*X85/10^6","v":0},{"$f":"Y84*Y85/10^6","v":0},{"$f":"Z84*Z85/10^6","v":0},{"$f":"AA84*AA85/10^6","v":0},{"$f":"AB84*AB85/10^6","v":0},{"$f":"AC84*AC85/10^6","v":0},{"$f":"AD84*AD85/10^6","v":0},{"$f":"AE84*AE85/10^6","v":0},{"$f":"AF84*AF85/10^6","v":0},{"$f":"AG84*AG85/10^6","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((S86/R86-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+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((X87-W87)/W87,\"\")","v":""},{"$f":"IFERROR((Y87-X87)/X87,\"\")","v":""},{"$f":"IFERROR((Z87-Y87)/Y87,\"\")","v":""},{"$f":"IFERROR((AA87-Z87)/Z87,\"\")","v":""},{"$f":"IFERROR((AB87-AA87)/AA87,\"\")","v":""},{"$f":"IFERROR((AC87-AB87)/AB87,\"\")","v":""},{"$f":"IFERROR((AD87-AC87)/AC87,\"\")","v":""},{"$f":"IFERROR((AE87-AD87)/AD87,\"\")","v":""},{"$f":"IFERROR((AF87-AE87)/AE87,\"\")","v":""},{"$f":"IFERROR((AG87-AF87)/AF87,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L87*L88/10^6","v":0},{"$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},{"$f":"R87*R88/10^6","v":0},{"$f":"S87*S88/10^6","v":0},{"$f":"T87*T88/10^6","v":0},{"$f":"U87*U88/10^6","v":0},{"$f":"V87*V88/10^6","v":0},{"$f":"W87*W88/10^6","v":0},{"$f":"X87*X88/10^6","v":0},{"$f":"Y87*Y88/10^6","v":0},{"$f":"Z87*Z88/10^6","v":0},{"$f":"AA87*AA88/10^6","v":0},{"$f":"AB87*AB88/10^6","v":0},{"$f":"AC87*AC88/10^6","v":0},{"$f":"AD87*AD88/10^6","v":0},{"$f":"AE87*AE88/10^6","v":0},{"$f":"AF87*AF88/10^6","v":0},{"$f":"AG87*AG88/10^6","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((S89/R89-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+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((X90-W90)/W90,\"\")","v":""},{"$f":"IFERROR((Y90-X90)/X90,\"\")","v":""},{"$f":"IFERROR((Z90-Y90)/Y90,\"\")","v":""},{"$f":"IFERROR((AA90-Z90)/Z90,\"\")","v":""},{"$f":"IFERROR((AB90-AA90)/AA90,\"\")","v":""},{"$f":"IFERROR((AC90-AB90)/AB90,\"\")","v":""},{"$f":"IFERROR((AD90-AC90)/AC90,\"\")","v":""},{"$f":"IFERROR((AE90-AD90)/AD90,\"\")","v":""},{"$f":"IFERROR((AF90-AE90)/AE90,\"\")","v":""},{"$f":"IFERROR((AG90-AF90)/AF90,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L90*L91/10^6","v":0},{"$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},{"$f":"R90*R91/10^6","v":0},{"$f":"S90*S91/10^6","v":0},{"$f":"T90*T91/10^6","v":0},{"$f":"U90*U91/10^6","v":0},{"$f":"V90*V91/10^6","v":0},{"$f":"W90*W91/10^6","v":0},{"$f":"X90*X91/10^6","v":0},{"$f":"Y90*Y91/10^6","v":0},{"$f":"Z90*Z91/10^6","v":0},{"$f":"AA90*AA91/10^6","v":0},{"$f":"AB90*AB91/10^6","v":0},{"$f":"AC90*AC91/10^6","v":0},{"$f":"AD90*AD91/10^6","v":0},{"$f":"AE90*AE91/10^6","v":0},{"$f":"AF90*AF91/10^6","v":0},{"$f":"AG90*AG91/10^6","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((S92/R92-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+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((X93-W93)/W93,\"\")","v":""},{"$f":"IFERROR((Y93-X93)/X93,\"\")","v":""},{"$f":"IFERROR((Z93-Y93)/Y93,\"\")","v":""},{"$f":"IFERROR((AA93-Z93)/Z93,\"\")","v":""},{"$f":"IFERROR((AB93-AA93)/AA93,\"\")","v":""},{"$f":"IFERROR((AC93-AB93)/AB93,\"\")","v":""},{"$f":"IFERROR((AD93-AC93)/AC93,\"\")","v":""},{"$f":"IFERROR((AE93-AD93)/AD93,\"\")","v":""},{"$f":"IFERROR((AF93-AE93)/AE93,\"\")","v":""},{"$f":"IFERROR((AG93-AF93)/AF93,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB94/$W94)^(1/CT$61)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R93*R94/10^6","v":0},{"$f":"S93*S94/10^6","v":0},{"$f":"T93*T94/10^6","v":0},{"$f":"U93*U94/10^6","v":0},{"$f":"V93*V94/10^6","v":0},{"$f":"W93*W94/10^6","v":0},{"$f":"X93*X94/10^6","v":0},{"$f":"Y93*Y94/10^6","v":0},{"$f":"Z93*Z94/10^6","v":0},{"$f":"AA93*AA94/10^6","v":0},{"$f":"AB93*AB94/10^6","v":0},{"$f":"AC93*AC94/10^6","v":0},{"$f":"AD93*AD94/10^6","v":0},{"$f":"AE93*AE94/10^6","v":0},{"$f":"AF93*AF94/10^6","v":0},{"$f":"AG93*AG94/10^6","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((S95/R95-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y95/$W95)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+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((X96-W96)/W96,\"\")","v":""},{"$f":"IFERROR((Y96-X96)/X96,\"\")","v":""},{"$f":"IFERROR((Z96-Y96)/Y96,\"\")","v":""},{"$f":"IFERROR((AA96-Z96)/Z96,\"\")","v":""},{"$f":"IFERROR((AB96-AA96)/AA96,\"\")","v":""},{"$f":"IFERROR((AC96-AB96)/AB96,\"\")","v":""},{"$f":"IFERROR((AD96-AC96)/AC96,\"\")","v":""},{"$f":"IFERROR((AE96-AD96)/AD96,\"\")","v":""},{"$f":"IFERROR((AF96-AE96)/AE96,\"\")","v":""},{"$f":"IFERROR((AG96-AF96)/AF96,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-",{"$f":"IFERROR((AG97/$X97)^(1/DK$61)-1,\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R96*R97/10^6","v":0},{"$f":"S96*S97/10^6","v":0},{"$f":"T96*T97/10^6","v":0},{"$f":"U96*U97/10^6","v":0},{"$f":"V96*V97/10^6","v":0},{"$f":"W96*W97/10^6","v":0},{"$f":"X96*X97/10^6","v":0},{"$f":"Y96*Y97/10^6","v":0},{"$f":"Z96*Z97/10^6","v":0},{"$f":"AA96*AA97/10^6","v":0},{"$f":"AB96*AB97/10^6","v":0},{"$f":"AC96*AC97/10^6","v":0},{"$f":"AD96*AD97/10^6","v":0},{"$f":"AE96*AE97/10^6","v":0},{"$f":"AF96*AF97/10^6","v":0},{"$f":"AG96*AG97/10^6","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((S98/R98-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z98/$X98)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D96+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((X99-W99)/W99,\"\")","v":""},{"$f":"IFERROR((Y99-X99)/X99,\"\")","v":""},{"$f":"IFERROR((Z99-Y99)/Y99,\"\")","v":""},{"$f":"IFERROR((AA99-Z99)/Z99,\"\")","v":""},{"$f":"IFERROR((AB99-AA99)/AA99,\"\")","v":""},{"$f":"IFERROR((AC99-AB99)/AB99,\"\")","v":""},{"$f":"IFERROR((AD99-AC99)/AC99,\"\")","v":""},{"$f":"IFERROR((AE99-AD99)/AD99,\"\")","v":""},{"$f":"IFERROR((AF99-AE99)/AE99,\"\")","v":""},{"$f":"IFERROR((AG99-AF99)/AF99,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I99","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S100/R100-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R99*R100/10^6","v":0},{"$f":"S99*S100/10^6","v":0},{"$f":"T99*T100/10^6","v":0},{"$f":"U99*U100/10^6","v":0},{"$f":"V99*V100/10^6","v":0},{"$f":"W99*W100/10^6","v":0},{"$f":"X99*X100/10^6","v":0},{"$f":"Y99*Y100/10^6","v":0},{"$f":"Z99*Z100/10^6","v":0},{"$f":"AA99*AA100/10^6","v":0},{"$f":"AB99*AB100/10^6","v":0},{"$f":"AC99*AC100/10^6","v":0},{"$f":"AD99*AD100/10^6","v":0},{"$f":"AE99*AE100/10^6","v":0},{"$f":"AF99*AF100/10^6","v":0},{"$f":"AG99*AG100/10^6","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((S101/R101-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+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((X102-W102)/W102,\"\")","v":""},{"$f":"IFERROR((Y102-X102)/X102,\"\")","v":""},{"$f":"IFERROR((Z102-Y102)/Y102,\"\")","v":""},{"$f":"IFERROR((AA102-Z102)/Z102,\"\")","v":""},{"$f":"IFERROR((AB102-AA102)/AA102,\"\")","v":""},{"$f":"IFERROR((AC102-AB102)/AB102,\"\")","v":""},{"$f":"IFERROR((AD102-AC102)/AC102,\"\")","v":""},{"$f":"IFERROR((AE102-AD102)/AD102,\"\")","v":""},{"$f":"IFERROR((AF102-AE102)/AE102,\"\")","v":""},{"$f":"IFERROR((AG102-AF102)/AF102,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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},{"$f":"L102*L103/10^6","v":0},{"$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},{"$f":"R102*R103/10^6","v":0},{"$f":"S102*S103/10^6","v":0},{"$f":"T102*T103/10^6","v":0},{"$f":"U102*U103/10^6","v":0},{"$f":"V102*V103/10^6","v":0},{"$f":"W102*W103/10^6","v":0},{"$f":"X102*X103/10^6","v":0},{"$f":"Y102*Y103/10^6","v":0},{"$f":"Z102*Z103/10^6","v":0},{"$f":"AA102*AA103/10^6","v":0},{"$f":"AB102*AB103/10^6","v":0},{"$f":"AC102*AC103/10^6","v":0},{"$f":"AD102*AD103/10^6","v":0},{"$f":"AE102*AE103/10^6","v":0},{"$f":"AF102*AF103/10^6","v":0},{"$f":"AG102*AG103/10^6","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((S104/R104-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+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((X105-W105)/W105,\"\")","v":""},{"$f":"IFERROR((Y105-X105)/X105,\"\")","v":""},{"$f":"IFERROR((Z105-Y105)/Y105,\"\")","v":""},{"$f":"IFERROR((AA105-Z105)/Z105,\"\")","v":""},{"$f":"IFERROR((AB105-AA105)/AA105,\"\")","v":""},{"$f":"IFERROR((AC105-AB105)/AB105,\"\")","v":""},{"$f":"IFERROR((AD105-AC105)/AC105,\"\")","v":""},{"$f":"IFERROR((AE105-AD105)/AD105,\"\")","v":""},{"$f":"IFERROR((AF105-AE105)/AE105,\"\")","v":""},{"$f":"IFERROR((AG105-AF105)/AF105,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L105*L106/10^6","v":0},{"$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},{"$f":"R105*R106/10^6","v":0},{"$f":"S105*S106/10^6","v":0},{"$f":"T105*T106/10^6","v":0},{"$f":"U105*U106/10^6","v":0},{"$f":"V105*V106/10^6","v":0},{"$f":"W105*W106/10^6","v":0},{"$f":"X105*X106/10^6","v":0},{"$f":"Y105*Y106/10^6","v":0},{"$f":"Z105*Z106/10^6","v":0},{"$f":"AA105*AA106/10^6","v":0},{"$f":"AB105*AB106/10^6","v":0},{"$f":"AC105*AC106/10^6","v":0},{"$f":"AD105*AD106/10^6","v":0},{"$f":"AE105*AE106/10^6","v":0},{"$f":"AF105*AF106/10^6","v":0},{"$f":"AG105*AG106/10^6","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((S107/R107-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D105+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((X108-W108)/W108,\"\")","v":""},{"$f":"IFERROR((Y108-X108)/X108,\"\")","v":""},{"$f":"IFERROR((Z108-Y108)/Y108,\"\")","v":""},{"$f":"IFERROR((AA108-Z108)/Z108,\"\")","v":""},{"$f":"IFERROR((AB108-AA108)/AA108,\"\")","v":""},{"$f":"IFERROR((AC108-AB108)/AB108,\"\")","v":""},{"$f":"IFERROR((AD108-AC108)/AC108,\"\")","v":""},{"$f":"IFERROR((AE108-AD108)/AD108,\"\")","v":""},{"$f":"IFERROR((AF108-AE108)/AE108,\"\")","v":""},{"$f":"IFERROR((AG108-AF108)/AF108,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L108*L109/10^6","v":0},{"$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},{"$f":"R108*R109/10^6","v":0},{"$f":"S108*S109/10^6","v":0},{"$f":"T108*T109/10^6","v":0},{"$f":"U108*U109/10^6","v":0},{"$f":"V108*V109/10^6","v":0},{"$f":"W108*W109/10^6","v":0},{"$f":"X108*X109/10^6","v":0},{"$f":"Y108*Y109/10^6","v":0},{"$f":"Z108*Z109/10^6","v":0},{"$f":"AA108*AA109/10^6","v":0},{"$f":"AB108*AB109/10^6","v":0},{"$f":"AC108*AC109/10^6","v":0},{"$f":"AD108*AD109/10^6","v":0},{"$f":"AE108*AE109/10^6","v":0},{"$f":"AF108*AF109/10^6","v":0},{"$f":"AG108*AG109/10^6","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((S110/R110-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+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((X111-W111)/W111,\"\")","v":""},{"$f":"IFERROR((Y111-X111)/X111,\"\")","v":""},{"$f":"IFERROR((Z111-Y111)/Y111,\"\")","v":""},{"$f":"IFERROR((AA111-Z111)/Z111,\"\")","v":""},{"$f":"IFERROR((AB111-AA111)/AA111,\"\")","v":""},{"$f":"IFERROR((AC111-AB111)/AB111,\"\")","v":""},{"$f":"IFERROR((AD111-AC111)/AC111,\"\")","v":""},{"$f":"IFERROR((AE111-AD111)/AD111,\"\")","v":""},{"$f":"IFERROR((AF111-AE111)/AE111,\"\")","v":""},{"$f":"IFERROR((AG111-AF111)/AF111,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L111*L112/10^6","v":0},{"$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},{"$f":"R111*R112/10^6","v":0},{"$f":"S111*S112/10^6","v":0},{"$f":"T111*T112/10^6","v":0},{"$f":"U111*U112/10^6","v":0},{"$f":"V111*V112/10^6","v":0},{"$f":"W111*W112/10^6","v":0},{"$f":"X111*X112/10^6","v":0},{"$f":"Y111*Y112/10^6","v":0},{"$f":"Z111*Z112/10^6","v":0},{"$f":"AA111*AA112/10^6","v":0},{"$f":"AB111*AB112/10^6","v":0},{"$f":"AC111*AC112/10^6","v":0},{"$f":"AD111*AD112/10^6","v":0},{"$f":"AE111*AE112/10^6","v":0},{"$f":"AF111*AF112/10^6","v":0},{"$f":"AG111*AG112/10^6","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((S113/R113-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+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((X114-W114)/W114,\"\")","v":""},{"$f":"IFERROR((Y114-X114)/X114,\"\")","v":""},{"$f":"IFERROR((Z114-Y114)/Y114,\"\")","v":""},{"$f":"IFERROR((AA114-Z114)/Z114,\"\")","v":""},{"$f":"IFERROR((AB114-AA114)/AA114,\"\")","v":""},{"$f":"IFERROR((AC114-AB114)/AB114,\"\")","v":""},{"$f":"IFERROR((AD114-AC114)/AC114,\"\")","v":""},{"$f":"IFERROR((AE114-AD114)/AD114,\"\")","v":""},{"$f":"IFERROR((AF114-AE114)/AE114,\"\")","v":""},{"$f":"IFERROR((AG114-AF114)/AF114,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L114*L115/10^6","v":0},{"$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},{"$f":"R114*R115/10^6","v":0},{"$f":"S114*S115/10^6","v":0},{"$f":"T114*T115/10^6","v":0},{"$f":"U114*U115/10^6","v":0},{"$f":"V114*V115/10^6","v":0},{"$f":"W114*W115/10^6","v":0},{"$f":"X114*X115/10^6","v":0},{"$f":"Y114*Y115/10^6","v":0},{"$f":"Z114*Z115/10^6","v":0},{"$f":"AA114*AA115/10^6","v":0},{"$f":"AB114*AB115/10^6","v":0},{"$f":"AC114*AC115/10^6","v":0},{"$f":"AD114*AD115/10^6","v":0},{"$f":"AE114*AE115/10^6","v":0},{"$f":"AF114*AF115/10^6","v":0},{"$f":"AG114*AG115/10^6","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((S116/R116-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+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((X117-W117)/W117,\"\")","v":""},{"$f":"IFERROR((Y117-X117)/X117,\"\")","v":""},{"$f":"IFERROR((Z117-Y117)/Y117,\"\")","v":""},{"$f":"IFERROR((AA117-Z117)/Z117,\"\")","v":""},{"$f":"IFERROR((AB117-AA117)/AA117,\"\")","v":""},{"$f":"IFERROR((AC117-AB117)/AB117,\"\")","v":""},{"$f":"IFERROR((AD117-AC117)/AC117,\"\")","v":""},{"$f":"IFERROR((AE117-AD117)/AD117,\"\")","v":""},{"$f":"IFERROR((AF117-AE117)/AE117,\"\")","v":""},{"$f":"IFERROR((AG117-AF117)/AF117,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S117/R117-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",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},{"$f":"L117*L118/10^6","v":0},{"$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},{"$f":"R117*R118/10^6","v":0},{"$f":"S117*S118/10^6","v":0},{"$f":"T117*T118/10^6","v":0},{"$f":"U117*U118/10^6","v":0},{"$f":"V117*V118/10^6","v":0},{"$f":"W117*W118/10^6","v":0},{"$f":"X117*X118/10^6","v":0},{"$f":"Y117*Y118/10^6","v":0},{"$f":"Z117*Z118/10^6","v":0},{"$f":"AA117*AA118/10^6","v":0},{"$f":"AB117*AB118/10^6","v":0},{"$f":"AC117*AC118/10^6","v":0},{"$f":"AD117*AD118/10^6","v":0},{"$f":"AE117*AE118/10^6","v":0},{"$f":"AF117*AF118/10^6","v":0},{"$f":"AG117*AG118/10^6","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((S119/R119-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+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((X120-W120)/W120,\"\")","v":""},{"$f":"IFERROR((Y120-X120)/X120,\"\")","v":""},{"$f":"IFERROR((Z120-Y120)/Y120,\"\")","v":""},{"$f":"IFERROR((AA120-Z120)/Z120,\"\")","v":""},{"$f":"IFERROR((AB120-AA120)/AA120,\"\")","v":""},{"$f":"IFERROR((AC120-AB120)/AB120,\"\")","v":""},{"$f":"IFERROR((AD120-AC120)/AC120,\"\")","v":""},{"$f":"IFERROR((AE120-AD120)/AD120,\"\")","v":""},{"$f":"IFERROR((AF120-AE120)/AE120,\"\")","v":""},{"$f":"IFERROR((AG120-AF120)/AF120,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L120*L121/10^6","v":0},{"$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},{"$f":"R120*R121/10^6","v":0},{"$f":"S120*S121/10^6","v":0},{"$f":"T120*T121/10^6","v":0},{"$f":"U120*U121/10^6","v":0},{"$f":"V120*V121/10^6","v":0},{"$f":"W120*W121/10^6","v":0},{"$f":"X120*X121/10^6","v":0},{"$f":"Y120*Y121/10^6","v":0},{"$f":"Z120*Z121/10^6","v":0},{"$f":"AA120*AA121/10^6","v":0},{"$f":"AB120*AB121/10^6","v":0},{"$f":"AC120*AC121/10^6","v":0},{"$f":"AD120*AD121/10^6","v":0},{"$f":"AE120*AE121/10^6","v":0},{"$f":"AF120*AF121/10^6","v":0},{"$f":"AG120*AG121/10^6","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((S122/R122-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D120+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((X123-W123)/W123,\"\")","v":""},{"$f":"IFERROR((Y123-X123)/X123,\"\")","v":""},{"$f":"IFERROR((Z123-Y123)/Y123,\"\")","v":""},{"$f":"IFERROR((AA123-Z123)/Z123,\"\")","v":""},{"$f":"IFERROR((AB123-AA123)/AA123,\"\")","v":""},{"$f":"IFERROR((AC123-AB123)/AB123,\"\")","v":""},{"$f":"IFERROR((AD123-AC123)/AC123,\"\")","v":""},{"$f":"IFERROR((AE123-AD123)/AD123,\"\")","v":""},{"$f":"IFERROR((AF123-AE123)/AE123,\"\")","v":""},{"$f":"IFERROR((AG123-AF123)/AF123,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L123*L124/10^6","v":0},{"$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},{"$f":"R123*R124/10^6","v":0},{"$f":"S123*S124/10^6","v":0},{"$f":"T123*T124/10^6","v":0},{"$f":"U123*U124/10^6","v":0},{"$f":"V123*V124/10^6","v":0},{"$f":"W123*W124/10^6","v":0},{"$f":"X123*X124/10^6","v":0},{"$f":"Y123*Y124/10^6","v":0},{"$f":"Z123*Z124/10^6","v":0},{"$f":"AA123*AA124/10^6","v":0},{"$f":"AB123*AB124/10^6","v":0},{"$f":"AC123*AC124/10^6","v":0},{"$f":"AD123*AD124/10^6","v":0},{"$f":"AE123*AE124/10^6","v":0},{"$f":"AF123*AF124/10^6","v":0},{"$f":"AG123*AG124/10^6","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((S125/R125-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D123+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((X126-W126)/W126,\"\")","v":""},{"$f":"IFERROR((Y126-X126)/X126,\"\")","v":""},{"$f":"IFERROR((Z126-Y126)/Y126,\"\")","v":""},{"$f":"IFERROR((AA126-Z126)/Z126,\"\")","v":""},{"$f":"IFERROR((AB126-AA126)/AA126,\"\")","v":""},{"$f":"IFERROR((AC126-AB126)/AB126,\"\")","v":""},{"$f":"IFERROR((AD126-AC126)/AC126,\"\")","v":""},{"$f":"IFERROR((AE126-AD126)/AD126,\"\")","v":""},{"$f":"IFERROR((AF126-AE126)/AE126,\"\")","v":""},{"$f":"IFERROR((AG126-AF126)/AF126,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L126*L127/10^6","v":0},{"$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},{"$f":"R126*R127/10^6","v":0},{"$f":"S126*S127/10^6","v":0},{"$f":"T126*T127/10^6","v":0},{"$f":"U126*U127/10^6","v":0},{"$f":"V126*V127/10^6","v":0},{"$f":"W126*W127/10^6","v":0},{"$f":"X126*X127/10^6","v":0},{"$f":"Y126*Y127/10^6","v":0},{"$f":"Z126*Z127/10^6","v":0},{"$f":"AA126*AA127/10^6","v":0},{"$f":"AB126*AB127/10^6","v":0},{"$f":"AC126*AC127/10^6","v":0},{"$f":"AD126*AD127/10^6","v":0},{"$f":"AE126*AE127/10^6","v":0},{"$f":"AF126*AF127/10^6","v":0},{"$f":"AG126*AG127/10^6","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((S128/R128-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D126+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((X129-W129)/W129,\"\")","v":""},{"$f":"IFERROR((Y129-X129)/X129,\"\")","v":""},{"$f":"IFERROR((Z129-Y129)/Y129,\"\")","v":""},{"$f":"IFERROR((AA129-Z129)/Z129,\"\")","v":""},{"$f":"IFERROR((AB129-AA129)/AA129,\"\")","v":""},{"$f":"IFERROR((AC129-AB129)/AB129,\"\")","v":""},{"$f":"IFERROR((AD129-AC129)/AC129,\"\")","v":""},{"$f":"IFERROR((AE129-AD129)/AD129,\"\")","v":""},{"$f":"IFERROR((AF129-AE129)/AE129,\"\")","v":""},{"$f":"IFERROR((AG129-AF129)/AF129,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW129","v":"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,{"$f":"E130","v":"Qty"},"[Service]",{"$f":"I130","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW130","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN130","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},0,0,"[Price]","$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},{"$f":"Q129*Q130/10^6","v":0},{"$f":"R129*R130/10^6","v":0},{"$f":"S129*S130/10^6","v":0},{"$f":"T129*T130/10^6","v":0},{"$f":"U129*U130/10^6","v":0},{"$f":"V129*V130/10^6","v":0},{"$f":"W129*W130/10^6","v":0},{"$f":"X129*X130/10^6","v":0},{"$f":"Y129*Y130/10^6","v":0},{"$f":"Z129*Z130/10^6","v":0},{"$f":"AA129*AA130/10^6","v":0},{"$f":"AB129*AB130/10^6","v":0},{"$f":"AC129*AC130/10^6","v":0},{"$f":"AD129*AD130/10^6","v":0},{"$f":"AE129*AE130/10^6","v":0},{"$f":"AF129*AF130/10^6","v":0},{"$f":"AG129*AG130/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D129+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((X132-W132)/W132,\"\")","v":""},{"$f":"IFERROR((Y132-X132)/X132,\"\")","v":""},{"$f":"IFERROR((Z132-Y132)/Y132,\"\")","v":""},{"$f":"IFERROR((AA132-Z132)/Z132,\"\")","v":""},{"$f":"IFERROR((AB132-AA132)/AA132,\"\")","v":""},{"$f":"IFERROR((AC132-AB132)/AB132,\"\")","v":""},{"$f":"IFERROR((AD132-AC132)/AC132,\"\")","v":""},{"$f":"IFERROR((AE132-AD132)/AD132,\"\")","v":""},{"$f":"IFERROR((AF132-AE132)/AE132,\"\")","v":""},{"$f":"IFERROR((AG132-AF132)/AF132,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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},{"$f":"L132*L133/10^6","v":0},{"$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},{"$f":"R132*R133/10^6","v":0},{"$f":"S132*S133/10^6","v":0},{"$f":"T132*T133/10^6","v":0},{"$f":"U132*U133/10^6","v":0},{"$f":"V132*V133/10^6","v":0},{"$f":"W132*W133/10^6","v":0},{"$f":"X132*X133/10^6","v":0},{"$f":"Y132*Y133/10^6","v":0},{"$f":"Z132*Z133/10^6","v":0},{"$f":"AA132*AA133/10^6","v":0},{"$f":"AB132*AB133/10^6","v":0},{"$f":"AC132*AC133/10^6","v":0},{"$f":"AD132*AD133/10^6","v":0},{"$f":"AE132*AE133/10^6","v":0},{"$f":"AF132*AF133/10^6","v":0},{"$f":"AG132*AG133/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S134/R134-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC134/$X134)^(1/DG$61)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,{"$f":"D132+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((X135-W135)/W135,\"\")","v":""},{"$f":"IFERROR((Y135-X135)/X135,\"\")","v":""},{"$f":"IFERROR((Z135-Y135)/Y135,\"\")","v":""},{"$f":"IFERROR((AA135-Z135)/Z135,\"\")","v":""},{"$f":"IFERROR((AB135-AA135)/AA135,\"\")","v":""},{"$f":"IFERROR((AC135-AB135)/AB135,\"\")","v":""},{"$f":"IFERROR((AD135-AC135)/AC135,\"\")","v":""},{"$f":"IFERROR((AE135-AD135)/AD135,\"\")","v":""},{"$f":"IFERROR((AF135-AE135)/AE135,\"\")","v":""},{"$f":"IFERROR((AG135-AF135)/AF135,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z135/$X135)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE136/$W136)^(1/CW$61)-1,\"-\")","v":"-"},"-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R135*R136/10^6","v":0},{"$f":"S135*S136/10^6","v":0},{"$f":"T135*T136/10^6","v":0},{"$f":"U135*U136/10^6","v":0},{"$f":"V135*V136/10^6","v":0},{"$f":"W135*W136/10^6","v":0},{"$f":"X135*X136/10^6","v":0},{"$f":"Y135*Y136/10^6","v":0},{"$f":"Z135*Z136/10^6","v":0},{"$f":"AA135*AA136/10^6","v":0},{"$f":"AB135*AB136/10^6","v":0},{"$f":"AC135*AC136/10^6","v":0},{"$f":"AD135*AD136/10^6","v":0},{"$f":"AE135*AE136/10^6","v":0},{"$f":"AF135*AF136/10^6","v":0},{"$f":"AG135*AG136/10^6","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((S137/R137-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D135+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((X138-W138)/W138,\"\")","v":""},{"$f":"IFERROR((Y138-X138)/X138,\"\")","v":""},{"$f":"IFERROR((Z138-Y138)/Y138,\"\")","v":""},{"$f":"IFERROR((AA138-Z138)/Z138,\"\")","v":""},{"$f":"IFERROR((AB138-AA138)/AA138,\"\")","v":""},{"$f":"IFERROR((AC138-AB138)/AB138,\"\")","v":""},{"$f":"IFERROR((AD138-AC138)/AC138,\"\")","v":""},{"$f":"IFERROR((AE138-AD138)/AD138,\"\")","v":""},{"$f":"IFERROR((AF138-AE138)/AE138,\"\")","v":""},{"$f":"IFERROR((AG138-AF138)/AF138,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R138*R139/10^6","v":0},{"$f":"S138*S139/10^6","v":0},{"$f":"T138*T139/10^6","v":0},{"$f":"U138*U139/10^6","v":0},{"$f":"V138*V139/10^6","v":0},{"$f":"W138*W139/10^6","v":0},{"$f":"X138*X139/10^6","v":0},{"$f":"Y138*Y139/10^6","v":0},{"$f":"Z138*Z139/10^6","v":0},{"$f":"AA138*AA139/10^6","v":0},{"$f":"AB138*AB139/10^6","v":0},{"$f":"AC138*AC139/10^6","v":0},{"$f":"AD138*AD139/10^6","v":0},{"$f":"AE138*AE139/10^6","v":0},{"$f":"AF138*AF139/10^6","v":0},{"$f":"AG138*AG139/10^6","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((S140/R140-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+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((X141-W141)/W141,\"\")","v":""},{"$f":"IFERROR((Y141-X141)/X141,\"\")","v":""},{"$f":"IFERROR((Z141-Y141)/Y141,\"\")","v":""},{"$f":"IFERROR((AA141-Z141)/Z141,\"\")","v":""},{"$f":"IFERROR((AB141-AA141)/AA141,\"\")","v":""},{"$f":"IFERROR((AC141-AB141)/AB141,\"\")","v":""},{"$f":"IFERROR((AD141-AC141)/AC141,\"\")","v":""},{"$f":"IFERROR((AE141-AD141)/AD141,\"\")","v":""},{"$f":"IFERROR((AF141-AE141)/AE141,\"\")","v":""},{"$f":"IFERROR((AG141-AF141)/AF141,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L141*L142/10^6","v":0},{"$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},{"$f":"R141*R142/10^6","v":0},{"$f":"S141*S142/10^6","v":0},{"$f":"T141*T142/10^6","v":0},{"$f":"U141*U142/10^6","v":0},{"$f":"V141*V142/10^6","v":0},{"$f":"W141*W142/10^6","v":0},{"$f":"X141*X142/10^6","v":0},{"$f":"Y141*Y142/10^6","v":0},{"$f":"Z141*Z142/10^6","v":0},{"$f":"AA141*AA142/10^6","v":0},{"$f":"AB141*AB142/10^6","v":0},{"$f":"AC141*AC142/10^6","v":0},{"$f":"AD141*AD142/10^6","v":0},{"$f":"AE141*AE142/10^6","v":0},{"$f":"AF141*AF142/10^6","v":0},{"$f":"AG141*AG142/10^6","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((S143/R143-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+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((X144-W144)/W144,\"\")","v":""},{"$f":"IFERROR((Y144-X144)/X144,\"\")","v":""},{"$f":"IFERROR((Z144-Y144)/Y144,\"\")","v":""},{"$f":"IFERROR((AA144-Z144)/Z144,\"\")","v":""},{"$f":"IFERROR((AB144-AA144)/AA144,\"\")","v":""},{"$f":"IFERROR((AC144-AB144)/AB144,\"\")","v":""},{"$f":"IFERROR((AD144-AC144)/AC144,\"\")","v":""},{"$f":"IFERROR((AE144-AD144)/AD144,\"\")","v":""},{"$f":"IFERROR((AF144-AE144)/AE144,\"\")","v":""},{"$f":"IFERROR((AG144-AF144)/AF144,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L144*L145/10^6","v":0},{"$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},{"$f":"R144*R145/10^6","v":0},{"$f":"S144*S145/10^6","v":0},{"$f":"T144*T145/10^6","v":0},{"$f":"U144*U145/10^6","v":0},{"$f":"V144*V145/10^6","v":0},{"$f":"W144*W145/10^6","v":0},{"$f":"X144*X145/10^6","v":0},{"$f":"Y144*Y145/10^6","v":0},{"$f":"Z144*Z145/10^6","v":0},{"$f":"AA144*AA145/10^6","v":0},{"$f":"AB144*AB145/10^6","v":0},{"$f":"AC144*AC145/10^6","v":0},{"$f":"AD144*AD145/10^6","v":0},{"$f":"AE144*AE145/10^6","v":0},{"$f":"AF144*AF145/10^6","v":0},{"$f":"AG144*AG145/10^6","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((S146/R146-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D144+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((X147-W147)/W147,\"\")","v":""},{"$f":"IFERROR((Y147-X147)/X147,\"\")","v":""},{"$f":"IFERROR((Z147-Y147)/Y147,\"\")","v":""},{"$f":"IFERROR((AA147-Z147)/Z147,\"\")","v":""},{"$f":"IFERROR((AB147-AA147)/AA147,\"\")","v":""},{"$f":"IFERROR((AC147-AB147)/AB147,\"\")","v":""},{"$f":"IFERROR((AD147-AC147)/AC147,\"\")","v":""},{"$f":"IFERROR((AE147-AD147)/AD147,\"\")","v":""},{"$f":"IFERROR((AF147-AE147)/AE147,\"\")","v":""},{"$f":"IFERROR((AG147-AF147)/AF147,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L147*L148/10^6","v":0},{"$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},{"$f":"R147*R148/10^6","v":0},{"$f":"S147*S148/10^6","v":0},{"$f":"T147*T148/10^6","v":0},{"$f":"U147*U148/10^6","v":0},{"$f":"V147*V148/10^6","v":0},{"$f":"W147*W148/10^6","v":0},{"$f":"X147*X148/10^6","v":0},{"$f":"Y147*Y148/10^6","v":0},{"$f":"Z147*Z148/10^6","v":0},{"$f":"AA147*AA148/10^6","v":0},{"$f":"AB147*AB148/10^6","v":0},{"$f":"AC147*AC148/10^6","v":0},{"$f":"AD147*AD148/10^6","v":0},{"$f":"AE147*AE148/10^6","v":0},{"$f":"AF147*AF148/10^6","v":0},{"$f":"AG147*AG148/10^6","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((S149/R149-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+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((X150-W150)/W150,\"\")","v":""},{"$f":"IFERROR((Y150-X150)/X150,\"\")","v":""},{"$f":"IFERROR((Z150-Y150)/Y150,\"\")","v":""},{"$f":"IFERROR((AA150-Z150)/Z150,\"\")","v":""},{"$f":"IFERROR((AB150-AA150)/AA150,\"\")","v":""},{"$f":"IFERROR((AC150-AB150)/AB150,\"\")","v":""},{"$f":"IFERROR((AD150-AC150)/AC150,\"\")","v":""},{"$f":"IFERROR((AE150-AD150)/AD150,\"\")","v":""},{"$f":"IFERROR((AF150-AE150)/AE150,\"\")","v":""},{"$f":"IFERROR((AG150-AF150)/AF150,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I150","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S151/R151-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",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},{"$f":"L150*L151/10^6","v":0},{"$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},{"$f":"R150*R151/10^6","v":0},{"$f":"S150*S151/10^6","v":0},{"$f":"T150*T151/10^6","v":0},{"$f":"U150*U151/10^6","v":0},{"$f":"V150*V151/10^6","v":0},{"$f":"W150*W151/10^6","v":0},{"$f":"X150*X151/10^6","v":0},{"$f":"Y150*Y151/10^6","v":0},{"$f":"Z150*Z151/10^6","v":0},{"$f":"AA150*AA151/10^6","v":0},{"$f":"AB150*AB151/10^6","v":0},{"$f":"AC150*AC151/10^6","v":0},{"$f":"AD150*AD151/10^6","v":0},{"$f":"AE150*AE151/10^6","v":0},{"$f":"AF150*AF151/10^6","v":0},{"$f":"AG150*AG151/10^6","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((S152/R152-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+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((X153-W153)/W153,\"\")","v":""},{"$f":"IFERROR((Y153-X153)/X153,\"\")","v":""},{"$f":"IFERROR((Z153-Y153)/Y153,\"\")","v":""},{"$f":"IFERROR((AA153-Z153)/Z153,\"\")","v":""},{"$f":"IFERROR((AB153-AA153)/AA153,\"\")","v":""},{"$f":"IFERROR((AC153-AB153)/AB153,\"\")","v":""},{"$f":"IFERROR((AD153-AC153)/AC153,\"\")","v":""},{"$f":"IFERROR((AE153-AD153)/AD153,\"\")","v":""},{"$f":"IFERROR((AF153-AE153)/AE153,\"\")","v":""},{"$f":"IFERROR((AG153-AF153)/AF153,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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},{"$f":"L153*L154/10^6","v":0},{"$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},{"$f":"R153*R154/10^6","v":0},{"$f":"S153*S154/10^6","v":0},{"$f":"T153*T154/10^6","v":0},{"$f":"U153*U154/10^6","v":0},{"$f":"V153*V154/10^6","v":0},{"$f":"W153*W154/10^6","v":0},{"$f":"X153*X154/10^6","v":0},{"$f":"Y153*Y154/10^6","v":0},{"$f":"Z153*Z154/10^6","v":0},{"$f":"AA153*AA154/10^6","v":0},{"$f":"AB153*AB154/10^6","v":0},{"$f":"AC153*AC154/10^6","v":0},{"$f":"AD153*AD154/10^6","v":0},{"$f":"AE153*AE154/10^6","v":0},{"$f":"AF153*AF154/10^6","v":0},{"$f":"AG153*AG154/10^6","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((S155/R155-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+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((X156-W156)/W156,\"\")","v":""},{"$f":"IFERROR((Y156-X156)/X156,\"\")","v":""},{"$f":"IFERROR((Z156-Y156)/Y156,\"\")","v":""},{"$f":"IFERROR((AA156-Z156)/Z156,\"\")","v":""},{"$f":"IFERROR((AB156-AA156)/AA156,\"\")","v":""},{"$f":"IFERROR((AC156-AB156)/AB156,\"\")","v":""},{"$f":"IFERROR((AD156-AC156)/AC156,\"\")","v":""},{"$f":"IFERROR((AE156-AD156)/AD156,\"\")","v":""},{"$f":"IFERROR((AF156-AE156)/AE156,\"\")","v":""},{"$f":"IFERROR((AG156-AF156)/AF156,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L156*L157/10^6","v":0},{"$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},{"$f":"R156*R157/10^6","v":0},{"$f":"S156*S157/10^6","v":0},{"$f":"T156*T157/10^6","v":0},{"$f":"U156*U157/10^6","v":0},{"$f":"V156*V157/10^6","v":0},{"$f":"W156*W157/10^6","v":0},{"$f":"X156*X157/10^6","v":0},{"$f":"Y156*Y157/10^6","v":0},{"$f":"Z156*Z157/10^6","v":0},{"$f":"AA156*AA157/10^6","v":0},{"$f":"AB156*AB157/10^6","v":0},{"$f":"AC156*AC157/10^6","v":0},{"$f":"AD156*AD157/10^6","v":0},{"$f":"AE156*AE157/10^6","v":0},{"$f":"AF156*AF157/10^6","v":0},{"$f":"AG156*AG157/10^6","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((S158/R158-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB158/$W158)^(1/CT$61)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+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((X159-W159)/W159,\"\")","v":""},{"$f":"IFERROR((Y159-X159)/X159,\"\")","v":""},{"$f":"IFERROR((Z159-Y159)/Y159,\"\")","v":""},{"$f":"IFERROR((AA159-Z159)/Z159,\"\")","v":""},{"$f":"IFERROR((AB159-AA159)/AA159,\"\")","v":""},{"$f":"IFERROR((AC159-AB159)/AB159,\"\")","v":""},{"$f":"IFERROR((AD159-AC159)/AC159,\"\")","v":""},{"$f":"IFERROR((AE159-AD159)/AD159,\"\")","v":""},{"$f":"IFERROR((AF159-AE159)/AE159,\"\")","v":""},{"$f":"IFERROR((AG159-AF159)/AF159,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y159/$W159)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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},{"$f":"L159*L160/10^6","v":0},{"$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},{"$f":"R159*R160/10^6","v":0},{"$f":"S159*S160/10^6","v":0},{"$f":"T159*T160/10^6","v":0},{"$f":"U159*U160/10^6","v":0},{"$f":"V159*V160/10^6","v":0},{"$f":"W159*W160/10^6","v":0},{"$f":"X159*X160/10^6","v":0},{"$f":"Y159*Y160/10^6","v":0},{"$f":"Z159*Z160/10^6","v":0},{"$f":"AA159*AA160/10^6","v":0},{"$f":"AB159*AB160/10^6","v":0},{"$f":"AC159*AC160/10^6","v":0},{"$f":"AD159*AD160/10^6","v":0},{"$f":"AE159*AE160/10^6","v":0},{"$f":"AF159*AF160/10^6","v":0},{"$f":"AG159*AG160/10^6","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((S161/R161-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+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((X162-W162)/W162,\"\")","v":""},{"$f":"IFERROR((Y162-X162)/X162,\"\")","v":""},{"$f":"IFERROR((Z162-Y162)/Y162,\"\")","v":""},{"$f":"IFERROR((AA162-Z162)/Z162,\"\")","v":""},{"$f":"IFERROR((AB162-AA162)/AA162,\"\")","v":""},{"$f":"IFERROR((AC162-AB162)/AB162,\"\")","v":""},{"$f":"IFERROR((AD162-AC162)/AC162,\"\")","v":""},{"$f":"IFERROR((AE162-AD162)/AD162,\"\")","v":""},{"$f":"IFERROR((AF162-AE162)/AE162,\"\")","v":""},{"$f":"IFERROR((AG162-AF162)/AF162,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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},{"$f":"L162*L163/10^6","v":0},{"$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},{"$f":"R162*R163/10^6","v":0},{"$f":"S162*S163/10^6","v":0},{"$f":"T162*T163/10^6","v":0},{"$f":"U162*U163/10^6","v":0},{"$f":"V162*V163/10^6","v":0},{"$f":"W162*W163/10^6","v":0},{"$f":"X162*X163/10^6","v":0},{"$f":"Y162*Y163/10^6","v":0},{"$f":"Z162*Z163/10^6","v":0},{"$f":"AA162*AA163/10^6","v":0},{"$f":"AB162*AB163/10^6","v":0},{"$f":"AC162*AC163/10^6","v":0},{"$f":"AD162*AD163/10^6","v":0},{"$f":"AE162*AE163/10^6","v":0},{"$f":"AF162*AF163/10^6","v":0},{"$f":"AG162*AG163/10^6","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((S164/R164-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+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((X165-W165)/W165,\"\")","v":""},{"$f":"IFERROR((Y165-X165)/X165,\"\")","v":""},{"$f":"IFERROR((Z165-Y165)/Y165,\"\")","v":""},{"$f":"IFERROR((AA165-Z165)/Z165,\"\")","v":""},{"$f":"IFERROR((AB165-AA165)/AA165,\"\")","v":""},{"$f":"IFERROR((AC165-AB165)/AB165,\"\")","v":""},{"$f":"IFERROR((AD165-AC165)/AC165,\"\")","v":""},{"$f":"IFERROR((AE165-AD165)/AD165,\"\")","v":""},{"$f":"IFERROR((AF165-AE165)/AE165,\"\")","v":""},{"$f":"IFERROR((AG165-AF165)/AF165,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L165*L166/10^6","v":0},{"$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},{"$f":"R165*R166/10^6","v":0},{"$f":"S165*S166/10^6","v":0},{"$f":"T165*T166/10^6","v":0},{"$f":"U165*U166/10^6","v":0},{"$f":"V165*V166/10^6","v":0},{"$f":"W165*W166/10^6","v":0},{"$f":"X165*X166/10^6","v":0},{"$f":"Y165*Y166/10^6","v":0},{"$f":"Z165*Z166/10^6","v":0},{"$f":"AA165*AA166/10^6","v":0},{"$f":"AB165*AB166/10^6","v":0},{"$f":"AC165*AC166/10^6","v":0},{"$f":"AD165*AD166/10^6","v":0},{"$f":"AE165*AE166/10^6","v":0},{"$f":"AF165*AF166/10^6","v":0},{"$f":"AG165*AG166/10^6","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((S167/R167-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+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((X168-W168)/W168,\"\")","v":""},{"$f":"IFERROR((Y168-X168)/X168,\"\")","v":""},{"$f":"IFERROR((Z168-Y168)/Y168,\"\")","v":""},{"$f":"IFERROR((AA168-Z168)/Z168,\"\")","v":""},{"$f":"IFERROR((AB168-AA168)/AA168,\"\")","v":""},{"$f":"IFERROR((AC168-AB168)/AB168,\"\")","v":""},{"$f":"IFERROR((AD168-AC168)/AC168,\"\")","v":""},{"$f":"IFERROR((AE168-AD168)/AD168,\"\")","v":""},{"$f":"IFERROR((AF168-AE168)/AE168,\"\")","v":""},{"$f":"IFERROR((AG168-AF168)/AF168,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S168/R168-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",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},{"$f":"L168*L169/10^6","v":0},{"$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},{"$f":"R168*R169/10^6","v":0},{"$f":"S168*S169/10^6","v":0},{"$f":"T168*T169/10^6","v":0},{"$f":"U168*U169/10^6","v":0},{"$f":"V168*V169/10^6","v":0},{"$f":"W168*W169/10^6","v":0},{"$f":"X168*X169/10^6","v":0},{"$f":"Y168*Y169/10^6","v":0},{"$f":"Z168*Z169/10^6","v":0},{"$f":"AA168*AA169/10^6","v":0},{"$f":"AB168*AB169/10^6","v":0},{"$f":"AC168*AC169/10^6","v":0},{"$f":"AD168*AD169/10^6","v":0},{"$f":"AE168*AE169/10^6","v":0},{"$f":"AF168*AF169/10^6","v":0},{"$f":"AG168*AG169/10^6","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((S170/R170-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+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((X171-W171)/W171,\"\")","v":""},{"$f":"IFERROR((Y171-X171)/X171,\"\")","v":""},{"$f":"IFERROR((Z171-Y171)/Y171,\"\")","v":""},{"$f":"IFERROR((AA171-Z171)/Z171,\"\")","v":""},{"$f":"IFERROR((AB171-AA171)/AA171,\"\")","v":""},{"$f":"IFERROR((AC171-AB171)/AB171,\"\")","v":""},{"$f":"IFERROR((AD171-AC171)/AC171,\"\")","v":""},{"$f":"IFERROR((AE171-AD171)/AD171,\"\")","v":""},{"$f":"IFERROR((AF171-AE171)/AE171,\"\")","v":""},{"$f":"IFERROR((AG171-AF171)/AF171,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L171*L172/10^6","v":0},{"$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},{"$f":"R171*R172/10^6","v":0},{"$f":"S171*S172/10^6","v":0},{"$f":"T171*T172/10^6","v":0},{"$f":"U171*U172/10^6","v":0},{"$f":"V171*V172/10^6","v":0},{"$f":"W171*W172/10^6","v":0},{"$f":"X171*X172/10^6","v":0},{"$f":"Y171*Y172/10^6","v":0},{"$f":"Z171*Z172/10^6","v":0},{"$f":"AA171*AA172/10^6","v":0},{"$f":"AB171*AB172/10^6","v":0},{"$f":"AC171*AC172/10^6","v":0},{"$f":"AD171*AD172/10^6","v":0},{"$f":"AE171*AE172/10^6","v":0},{"$f":"AF171*AF172/10^6","v":0},{"$f":"AG171*AG172/10^6","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((S173/R173-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+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((X174-W174)/W174,\"\")","v":""},{"$f":"IFERROR((Y174-X174)/X174,\"\")","v":""},{"$f":"IFERROR((Z174-Y174)/Y174,\"\")","v":""},{"$f":"IFERROR((AA174-Z174)/Z174,\"\")","v":""},{"$f":"IFERROR((AB174-AA174)/AA174,\"\")","v":""},{"$f":"IFERROR((AC174-AB174)/AB174,\"\")","v":""},{"$f":"IFERROR((AD174-AC174)/AC174,\"\")","v":""},{"$f":"IFERROR((AE174-AD174)/AD174,\"\")","v":""},{"$f":"IFERROR((AF174-AE174)/AE174,\"\")","v":""},{"$f":"IFERROR((AG174-AF174)/AF174,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L174*L175/10^6","v":0},{"$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},{"$f":"R174*R175/10^6","v":0},{"$f":"S174*S175/10^6","v":0},{"$f":"T174*T175/10^6","v":0},{"$f":"U174*U175/10^6","v":0},{"$f":"V174*V175/10^6","v":0},{"$f":"W174*W175/10^6","v":0},{"$f":"X174*X175/10^6","v":0},{"$f":"Y174*Y175/10^6","v":0},{"$f":"Z174*Z175/10^6","v":0},{"$f":"AA174*AA175/10^6","v":0},{"$f":"AB174*AB175/10^6","v":0},{"$f":"AC174*AC175/10^6","v":0},{"$f":"AD174*AD175/10^6","v":0},{"$f":"AE174*AE175/10^6","v":0},{"$f":"AF174*AF175/10^6","v":0},{"$f":"AG174*AG175/10^6","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((S176/R176-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+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((X177-W177)/W177,\"\")","v":""},{"$f":"IFERROR((Y177-X177)/X177,\"\")","v":""},{"$f":"IFERROR((Z177-Y177)/Y177,\"\")","v":""},{"$f":"IFERROR((AA177-Z177)/Z177,\"\")","v":""},{"$f":"IFERROR((AB177-AA177)/AA177,\"\")","v":""},{"$f":"IFERROR((AC177-AB177)/AB177,\"\")","v":""},{"$f":"IFERROR((AD177-AC177)/AC177,\"\")","v":""},{"$f":"IFERROR((AE177-AD177)/AD177,\"\")","v":""},{"$f":"IFERROR((AF177-AE177)/AE177,\"\")","v":""},{"$f":"IFERROR((AG177-AF177)/AF177,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L177*L178/10^6","v":0},{"$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},{"$f":"R177*R178/10^6","v":0},{"$f":"S177*S178/10^6","v":0},{"$f":"T177*T178/10^6","v":0},{"$f":"U177*U178/10^6","v":0},{"$f":"V177*V178/10^6","v":0},{"$f":"W177*W178/10^6","v":0},{"$f":"X177*X178/10^6","v":0},{"$f":"Y177*Y178/10^6","v":0},{"$f":"Z177*Z178/10^6","v":0},{"$f":"AA177*AA178/10^6","v":0},{"$f":"AB177*AB178/10^6","v":0},{"$f":"AC177*AC178/10^6","v":0},{"$f":"AD177*AD178/10^6","v":0},{"$f":"AE177*AE178/10^6","v":0},{"$f":"AF177*AF178/10^6","v":0},{"$f":"AG177*AG178/10^6","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((S179/R179-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+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((X180-W180)/W180,\"\")","v":""},{"$f":"IFERROR((Y180-X180)/X180,\"\")","v":""},{"$f":"IFERROR((Z180-Y180)/Y180,\"\")","v":""},{"$f":"IFERROR((AA180-Z180)/Z180,\"\")","v":""},{"$f":"IFERROR((AB180-AA180)/AA180,\"\")","v":""},{"$f":"IFERROR((AC180-AB180)/AB180,\"\")","v":""},{"$f":"IFERROR((AD180-AC180)/AC180,\"\")","v":""},{"$f":"IFERROR((AE180-AD180)/AD180,\"\")","v":""},{"$f":"IFERROR((AF180-AE180)/AE180,\"\")","v":""},{"$f":"IFERROR((AG180-AF180)/AF180,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L180*L181/10^6","v":0},{"$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},{"$f":"R180*R181/10^6","v":0},{"$f":"S180*S181/10^6","v":0},{"$f":"T180*T181/10^6","v":0},{"$f":"U180*U181/10^6","v":0},{"$f":"V180*V181/10^6","v":0},{"$f":"W180*W181/10^6","v":0},{"$f":"X180*X181/10^6","v":0},{"$f":"Y180*Y181/10^6","v":0},{"$f":"Z180*Z181/10^6","v":0},{"$f":"AA180*AA181/10^6","v":0},{"$f":"AB180*AB181/10^6","v":0},{"$f":"AC180*AC181/10^6","v":0},{"$f":"AD180*AD181/10^6","v":0},{"$f":"AE180*AE181/10^6","v":0},{"$f":"AF180*AF181/10^6","v":0},{"$f":"AG180*AG181/10^6","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((S182/R182-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+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((X183-W183)/W183,\"\")","v":""},{"$f":"IFERROR((Y183-X183)/X183,\"\")","v":""},{"$f":"IFERROR((Z183-Y183)/Y183,\"\")","v":""},{"$f":"IFERROR((AA183-Z183)/Z183,\"\")","v":""},{"$f":"IFERROR((AB183-AA183)/AA183,\"\")","v":""},{"$f":"IFERROR((AC183-AB183)/AB183,\"\")","v":""},{"$f":"IFERROR((AD183-AC183)/AC183,\"\")","v":""},{"$f":"IFERROR((AE183-AD183)/AD183,\"\")","v":""},{"$f":"IFERROR((AF183-AE183)/AE183,\"\")","v":""},{"$f":"IFERROR((AG183-AF183)/AF183,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L183*L184/10^6","v":0},{"$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},{"$f":"R183*R184/10^6","v":0},{"$f":"S183*S184/10^6","v":0},{"$f":"T183*T184/10^6","v":0},{"$f":"U183*U184/10^6","v":0},{"$f":"V183*V184/10^6","v":0},{"$f":"W183*W184/10^6","v":0},{"$f":"X183*X184/10^6","v":0},{"$f":"Y183*Y184/10^6","v":0},{"$f":"Z183*Z184/10^6","v":0},{"$f":"AA183*AA184/10^6","v":0},{"$f":"AB183*AB184/10^6","v":0},{"$f":"AC183*AC184/10^6","v":0},{"$f":"AD183*AD184/10^6","v":0},{"$f":"AE183*AE184/10^6","v":0},{"$f":"AF183*AF184/10^6","v":0},{"$f":"AG183*AG184/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S185/R185-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":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((X186-W186)/W186,\"\")","v":""},{"$f":"IFERROR((Y186-X186)/X186,\"\")","v":""},{"$f":"IFERROR((Z186-Y186)/Y186,\"\")","v":""},{"$f":"IFERROR((AA186-Z186)/Z186,\"\")","v":""},{"$f":"IFERROR((AB186-AA186)/AA186,\"\")","v":""},{"$f":"IFERROR((AC186-AB186)/AB186,\"\")","v":""},{"$f":"IFERROR((AD186-AC186)/AC186,\"\")","v":""},{"$f":"IFERROR((AE186-AD186)/AD186,\"\")","v":""},{"$f":"IFERROR((AF186-AE186)/AE186,\"\")","v":""},{"$f":"IFERROR((AG186-AF186)/AF186,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L186*L187/10^6","v":0},{"$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},{"$f":"R186*R187/10^6","v":0},{"$f":"S186*S187/10^6","v":0},{"$f":"T186*T187/10^6","v":0},{"$f":"U186*U187/10^6","v":0},{"$f":"V186*V187/10^6","v":0},{"$f":"W186*W187/10^6","v":0},{"$f":"X186*X187/10^6","v":0},{"$f":"Y186*Y187/10^6","v":0},{"$f":"Z186*Z187/10^6","v":0},{"$f":"AA186*AA187/10^6","v":0},{"$f":"AB186*AB187/10^6","v":0},{"$f":"AC186*AC187/10^6","v":0},{"$f":"AD186*AD187/10^6","v":0},{"$f":"AE186*AE187/10^6","v":0},{"$f":"AF186*AF187/10^6","v":0},{"$f":"AG186*AG187/10^6","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((S188/R188-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+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((X189-W189)/W189,\"\")","v":""},{"$f":"IFERROR((Y189-X189)/X189,\"\")","v":""},{"$f":"IFERROR((Z189-Y189)/Y189,\"\")","v":""},{"$f":"IFERROR((AA189-Z189)/Z189,\"\")","v":""},{"$f":"IFERROR((AB189-AA189)/AA189,\"\")","v":""},{"$f":"IFERROR((AC189-AB189)/AB189,\"\")","v":""},{"$f":"IFERROR((AD189-AC189)/AC189,\"\")","v":""},{"$f":"IFERROR((AE189-AD189)/AD189,\"\")","v":""},{"$f":"IFERROR((AF189-AE189)/AE189,\"\")","v":""},{"$f":"IFERROR((AG189-AF189)/AF189,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-",{"$f":"IFERROR((AE190/$X190)^(1/DI$61)-1,\"-\")","v":"-"},"-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R189*R190/10^6","v":0},{"$f":"S189*S190/10^6","v":0},{"$f":"T189*T190/10^6","v":0},{"$f":"U189*U190/10^6","v":0},{"$f":"V189*V190/10^6","v":0},{"$f":"W189*W190/10^6","v":0},{"$f":"X189*X190/10^6","v":0},{"$f":"Y189*Y190/10^6","v":0},{"$f":"Z189*Z190/10^6","v":0},{"$f":"AA189*AA190/10^6","v":0},{"$f":"AB189*AB190/10^6","v":0},{"$f":"AC189*AC190/10^6","v":0},{"$f":"AD189*AD190/10^6","v":0},{"$f":"AE189*AE190/10^6","v":0},{"$f":"AF189*AF190/10^6","v":0},{"$f":"AG189*AG190/10^6","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((S191/R191-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+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((X192-W192)/W192,\"\")","v":""},{"$f":"IFERROR((Y192-X192)/X192,\"\")","v":""},{"$f":"IFERROR((Z192-Y192)/Y192,\"\")","v":""},{"$f":"IFERROR((AA192-Z192)/Z192,\"\")","v":""},{"$f":"IFERROR((AB192-AA192)/AA192,\"\")","v":""},{"$f":"IFERROR((AC192-AB192)/AB192,\"\")","v":""},{"$f":"IFERROR((AD192-AC192)/AC192,\"\")","v":""},{"$f":"IFERROR((AE192-AD192)/AD192,\"\")","v":""},{"$f":"IFERROR((AF192-AE192)/AE192,\"\")","v":""},{"$f":"IFERROR((AG192-AF192)/AF192,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW193","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},0,0,"[Price]","$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},{"$f":"Q192*Q193/10^6","v":0},{"$f":"R192*R193/10^6","v":0},{"$f":"S192*S193/10^6","v":0},{"$f":"T192*T193/10^6","v":0},{"$f":"U192*U193/10^6","v":0},{"$f":"V192*V193/10^6","v":0},{"$f":"W192*W193/10^6","v":0},{"$f":"X192*X193/10^6","v":0},{"$f":"Y192*Y193/10^6","v":0},{"$f":"Z192*Z193/10^6","v":0},{"$f":"AA192*AA193/10^6","v":0},{"$f":"AB192*AB193/10^6","v":0},{"$f":"AC192*AC193/10^6","v":0},{"$f":"AD192*AD193/10^6","v":0},{"$f":"AE192*AE193/10^6","v":0},{"$f":"AF192*AF193/10^6","v":0},{"$f":"AG192*AG193/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E194","v":"Rev"},"[Service]",{"$f":"I194","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW194","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN194","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":44},"Price","[Service]",null,null,"[Price]","$",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,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":""},{"$f":"IFERROR((Y195-X195)/X195,\"\")","v":""},{"$f":"IFERROR((Z195-Y195)/Y195,\"\")","v":""},{"$f":"IFERROR((AA195-Z195)/Z195,\"\")","v":""},{"$f":"IFERROR((AB195-AA195)/AA195,\"\")","v":""},{"$f":"IFERROR((AC195-AB195)/AB195,\"\")","v":""},{"$f":"IFERROR((AD195-AC195)/AC195,\"\")","v":""},{"$f":"IFERROR((AE195-AD195)/AD195,\"\")","v":""},{"$f":"IFERROR((AF195-AE195)/AE195,\"\")","v":""},{"$f":"IFERROR((AG195-AF195)/AF195,\"\")","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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K195*K196/10^6","v":0},{"$f":"L195*L196/10^6","v":0},{"$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},{"$f":"R195*R196/10^6","v":0},{"$f":"S195*S196/10^6","v":0},{"$f":"T195*T196/10^6","v":0},{"$f":"U195*U196/10^6","v":0},{"$f":"V195*V196/10^6","v":0},{"$f":"W195*W196/10^6","v":0},{"$f":"X195*X196/10^6","v":0},{"$f":"Y195*Y196/10^6","v":0},{"$f":"Z195*Z196/10^6","v":0},{"$f":"AA195*AA196/10^6","v":0},{"$f":"AB195*AB196/10^6","v":0},{"$f":"AC195*AC196/10^6","v":0},{"$f":"AD195*AD196/10^6","v":0},{"$f":"AE195*AE196/10^6","v":0},{"$f":"AF195*AF196/10^6","v":0},{"$f":"AG195*AG196/10^6","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((S197/R197-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+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((X198-W198)/W198,\"\")","v":""},{"$f":"IFERROR((Y198-X198)/X198,\"\")","v":""},{"$f":"IFERROR((Z198-Y198)/Y198,\"\")","v":""},{"$f":"IFERROR((AA198-Z198)/Z198,\"\")","v":""},{"$f":"IFERROR((AB198-AA198)/AA198,\"\")","v":""},{"$f":"IFERROR((AC198-AB198)/AB198,\"\")","v":""},{"$f":"IFERROR((AD198-AC198)/AC198,\"\")","v":""},{"$f":"IFERROR((AE198-AD198)/AD198,\"\")","v":""},{"$f":"IFERROR((AF198-AE198)/AE198,\"\")","v":""},{"$f":"IFERROR((AG198-AF198)/AF198,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z199/$X199)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R198*R199/10^6","v":0},{"$f":"S198*S199/10^6","v":0},{"$f":"T198*T199/10^6","v":0},{"$f":"U198*U199/10^6","v":0},{"$f":"V198*V199/10^6","v":0},{"$f":"W198*W199/10^6","v":0},{"$f":"X198*X199/10^6","v":0},{"$f":"Y198*Y199/10^6","v":0},{"$f":"Z198*Z199/10^6","v":0},{"$f":"AA198*AA199/10^6","v":0},{"$f":"AB198*AB199/10^6","v":0},{"$f":"AC198*AC199/10^6","v":0},{"$f":"AD198*AD199/10^6","v":0},{"$f":"AE198*AE199/10^6","v":0},{"$f":"AF198*AF199/10^6","v":0},{"$f":"AG198*AG199/10^6","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((S200/R200-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+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((X201-W201)/W201,\"\")","v":""},{"$f":"IFERROR((Y201-X201)/X201,\"\")","v":""},{"$f":"IFERROR((Z201-Y201)/Y201,\"\")","v":""},{"$f":"IFERROR((AA201-Z201)/Z201,\"\")","v":""},{"$f":"IFERROR((AB201-AA201)/AA201,\"\")","v":""},{"$f":"IFERROR((AC201-AB201)/AB201,\"\")","v":""},{"$f":"IFERROR((AD201-AC201)/AC201,\"\")","v":""},{"$f":"IFERROR((AE201-AD201)/AD201,\"\")","v":""},{"$f":"IFERROR((AF201-AE201)/AE201,\"\")","v":""},{"$f":"IFERROR((AG201-AF201)/AF201,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I201","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S202/R202-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R201*R202/10^6","v":0},{"$f":"S201*S202/10^6","v":0},{"$f":"T201*T202/10^6","v":0},{"$f":"U201*U202/10^6","v":0},{"$f":"V201*V202/10^6","v":0},{"$f":"W201*W202/10^6","v":0},{"$f":"X201*X202/10^6","v":0},{"$f":"Y201*Y202/10^6","v":0},{"$f":"Z201*Z202/10^6","v":0},{"$f":"AA201*AA202/10^6","v":0},{"$f":"AB201*AB202/10^6","v":0},{"$f":"AC201*AC202/10^6","v":0},{"$f":"AD201*AD202/10^6","v":0},{"$f":"AE201*AE202/10^6","v":0},{"$f":"AF201*AF202/10^6","v":0},{"$f":"AG201*AG202/10^6","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((S203/R203-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+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((X204-W204)/W204,\"\")","v":""},{"$f":"IFERROR((Y204-X204)/X204,\"\")","v":""},{"$f":"IFERROR((Z204-Y204)/Y204,\"\")","v":""},{"$f":"IFERROR((AA204-Z204)/Z204,\"\")","v":""},{"$f":"IFERROR((AB204-AA204)/AA204,\"\")","v":""},{"$f":"IFERROR((AC204-AB204)/AB204,\"\")","v":""},{"$f":"IFERROR((AD204-AC204)/AC204,\"\")","v":""},{"$f":"IFERROR((AE204-AD204)/AD204,\"\")","v":""},{"$f":"IFERROR((AF204-AE204)/AE204,\"\")","v":""},{"$f":"IFERROR((AG204-AF204)/AF204,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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},{"$f":"L204*L205/10^6","v":0},{"$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},{"$f":"R204*R205/10^6","v":0},{"$f":"S204*S205/10^6","v":0},{"$f":"T204*T205/10^6","v":0},{"$f":"U204*U205/10^6","v":0},{"$f":"V204*V205/10^6","v":0},{"$f":"W204*W205/10^6","v":0},{"$f":"X204*X205/10^6","v":0},{"$f":"Y204*Y205/10^6","v":0},{"$f":"Z204*Z205/10^6","v":0},{"$f":"AA204*AA205/10^6","v":0},{"$f":"AB204*AB205/10^6","v":0},{"$f":"AC204*AC205/10^6","v":0},{"$f":"AD204*AD205/10^6","v":0},{"$f":"AE204*AE205/10^6","v":0},{"$f":"AF204*AF205/10^6","v":0},{"$f":"AG204*AG205/10^6","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((S206/R206-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+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((X207-W207)/W207,\"\")","v":""},{"$f":"IFERROR((Y207-X207)/X207,\"\")","v":""},{"$f":"IFERROR((Z207-Y207)/Y207,\"\")","v":""},{"$f":"IFERROR((AA207-Z207)/Z207,\"\")","v":""},{"$f":"IFERROR((AB207-AA207)/AA207,\"\")","v":""},{"$f":"IFERROR((AC207-AB207)/AB207,\"\")","v":""},{"$f":"IFERROR((AD207-AC207)/AC207,\"\")","v":""},{"$f":"IFERROR((AE207-AD207)/AD207,\"\")","v":""},{"$f":"IFERROR((AF207-AE207)/AE207,\"\")","v":""},{"$f":"IFERROR((AG207-AF207)/AF207,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L207*L208/10^6","v":0},{"$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},{"$f":"R207*R208/10^6","v":0},{"$f":"S207*S208/10^6","v":0},{"$f":"T207*T208/10^6","v":0},{"$f":"U207*U208/10^6","v":0},{"$f":"V207*V208/10^6","v":0},{"$f":"W207*W208/10^6","v":0},{"$f":"X207*X208/10^6","v":0},{"$f":"Y207*Y208/10^6","v":0},{"$f":"Z207*Z208/10^6","v":0},{"$f":"AA207*AA208/10^6","v":0},{"$f":"AB207*AB208/10^6","v":0},{"$f":"AC207*AC208/10^6","v":0},{"$f":"AD207*AD208/10^6","v":0},{"$f":"AE207*AE208/10^6","v":0},{"$f":"AF207*AF208/10^6","v":0},{"$f":"AG207*AG208/10^6","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((S209/R209-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+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((X210-W210)/W210,\"\")","v":""},{"$f":"IFERROR((Y210-X210)/X210,\"\")","v":""},{"$f":"IFERROR((Z210-Y210)/Y210,\"\")","v":""},{"$f":"IFERROR((AA210-Z210)/Z210,\"\")","v":""},{"$f":"IFERROR((AB210-AA210)/AA210,\"\")","v":""},{"$f":"IFERROR((AC210-AB210)/AB210,\"\")","v":""},{"$f":"IFERROR((AD210-AC210)/AC210,\"\")","v":""},{"$f":"IFERROR((AE210-AD210)/AD210,\"\")","v":""},{"$f":"IFERROR((AF210-AE210)/AE210,\"\")","v":""},{"$f":"IFERROR((AG210-AF210)/AF210,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L210*L211/10^6","v":0},{"$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},{"$f":"R210*R211/10^6","v":0},{"$f":"S210*S211/10^6","v":0},{"$f":"T210*T211/10^6","v":0},{"$f":"U210*U211/10^6","v":0},{"$f":"V210*V211/10^6","v":0},{"$f":"W210*W211/10^6","v":0},{"$f":"X210*X211/10^6","v":0},{"$f":"Y210*Y211/10^6","v":0},{"$f":"Z210*Z211/10^6","v":0},{"$f":"AA210*AA211/10^6","v":0},{"$f":"AB210*AB211/10^6","v":0},{"$f":"AC210*AC211/10^6","v":0},{"$f":"AD210*AD211/10^6","v":0},{"$f":"AE210*AE211/10^6","v":0},{"$f":"AF210*AF211/10^6","v":0},{"$f":"AG210*AG211/10^6","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((S212/R212-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+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((X213-W213)/W213,\"\")","v":""},{"$f":"IFERROR((Y213-X213)/X213,\"\")","v":""},{"$f":"IFERROR((Z213-Y213)/Y213,\"\")","v":""},{"$f":"IFERROR((AA213-Z213)/Z213,\"\")","v":""},{"$f":"IFERROR((AB213-AA213)/AA213,\"\")","v":""},{"$f":"IFERROR((AC213-AB213)/AB213,\"\")","v":""},{"$f":"IFERROR((AD213-AC213)/AC213,\"\")","v":""},{"$f":"IFERROR((AE213-AD213)/AD213,\"\")","v":""},{"$f":"IFERROR((AF213-AE213)/AE213,\"\")","v":""},{"$f":"IFERROR((AG213-AF213)/AF213,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L213*L214/10^6","v":0},{"$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},{"$f":"R213*R214/10^6","v":0},{"$f":"S213*S214/10^6","v":0},{"$f":"T213*T214/10^6","v":0},{"$f":"U213*U214/10^6","v":0},{"$f":"V213*V214/10^6","v":0},{"$f":"W213*W214/10^6","v":0},{"$f":"X213*X214/10^6","v":0},{"$f":"Y213*Y214/10^6","v":0},{"$f":"Z213*Z214/10^6","v":0},{"$f":"AA213*AA214/10^6","v":0},{"$f":"AB213*AB214/10^6","v":0},{"$f":"AC213*AC214/10^6","v":0},{"$f":"AD213*AD214/10^6","v":0},{"$f":"AE213*AE214/10^6","v":0},{"$f":"AF213*AF214/10^6","v":0},{"$f":"AG213*AG214/10^6","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((S215/R215-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+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((X216-W216)/W216,\"\")","v":""},{"$f":"IFERROR((Y216-X216)/X216,\"\")","v":""},{"$f":"IFERROR((Z216-Y216)/Y216,\"\")","v":""},{"$f":"IFERROR((AA216-Z216)/Z216,\"\")","v":""},{"$f":"IFERROR((AB216-AA216)/AA216,\"\")","v":""},{"$f":"IFERROR((AC216-AB216)/AB216,\"\")","v":""},{"$f":"IFERROR((AD216-AC216)/AC216,\"\")","v":""},{"$f":"IFERROR((AE216-AD216)/AD216,\"\")","v":""},{"$f":"IFERROR((AF216-AE216)/AE216,\"\")","v":""},{"$f":"IFERROR((AG216-AF216)/AF216,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L216*L217/10^6","v":0},{"$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},{"$f":"R216*R217/10^6","v":0},{"$f":"S216*S217/10^6","v":0},{"$f":"T216*T217/10^6","v":0},{"$f":"U216*U217/10^6","v":0},{"$f":"V216*V217/10^6","v":0},{"$f":"W216*W217/10^6","v":0},{"$f":"X216*X217/10^6","v":0},{"$f":"Y216*Y217/10^6","v":0},{"$f":"Z216*Z217/10^6","v":0},{"$f":"AA216*AA217/10^6","v":0},{"$f":"AB216*AB217/10^6","v":0},{"$f":"AC216*AC217/10^6","v":0},{"$f":"AD216*AD217/10^6","v":0},{"$f":"AE216*AE217/10^6","v":0},{"$f":"AF216*AF217/10^6","v":0},{"$f":"AG216*AG217/10^6","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((S218/R218-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+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((X219-W219)/W219,\"\")","v":""},{"$f":"IFERROR((Y219-X219)/X219,\"\")","v":""},{"$f":"IFERROR((Z219-Y219)/Y219,\"\")","v":""},{"$f":"IFERROR((AA219-Z219)/Z219,\"\")","v":""},{"$f":"IFERROR((AB219-AA219)/AA219,\"\")","v":""},{"$f":"IFERROR((AC219-AB219)/AB219,\"\")","v":""},{"$f":"IFERROR((AD219-AC219)/AC219,\"\")","v":""},{"$f":"IFERROR((AE219-AD219)/AD219,\"\")","v":""},{"$f":"IFERROR((AF219-AE219)/AE219,\"\")","v":""},{"$f":"IFERROR((AG219-AF219)/AF219,\"\")","v":""},null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S219/R219-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",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},{"$f":"L219*L220/10^6","v":0},{"$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},{"$f":"R219*R220/10^6","v":0},{"$f":"S219*S220/10^6","v":0},{"$f":"T219*T220/10^6","v":0},{"$f":"U219*U220/10^6","v":0},{"$f":"V219*V220/10^6","v":0},{"$f":"W219*W220/10^6","v":0},{"$f":"X219*X220/10^6","v":0},{"$f":"Y219*Y220/10^6","v":0},{"$f":"Z219*Z220/10^6","v":0},{"$f":"AA219*AA220/10^6","v":0},{"$f":"AB219*AB220/10^6","v":0},{"$f":"AC219*AC220/10^6","v":0},{"$f":"AD219*AD220/10^6","v":0},{"$f":"AE219*AE220/10^6","v":0},{"$f":"AF219*AF220/10^6","v":0},{"$f":"AG219*AG220/10^6","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((S221/R221-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE221/$W221)^(1/CW$61)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+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((X222-W222)/W222,\"\")","v":""},{"$f":"IFERROR((Y222-X222)/X222,\"\")","v":""},{"$f":"IFERROR((Z222-Y222)/Y222,\"\")","v":""},{"$f":"IFERROR((AA222-Z222)/Z222,\"\")","v":""},{"$f":"IFERROR((AB222-AA222)/AA222,\"\")","v":""},{"$f":"IFERROR((AC222-AB222)/AB222,\"\")","v":""},{"$f":"IFERROR((AD222-AC222)/AC222,\"\")","v":""},{"$f":"IFERROR((AE222-AD222)/AD222,\"\")","v":""},{"$f":"IFERROR((AF222-AE222)/AE222,\"\")","v":""},{"$f":"IFERROR((AG222-AF222)/AF222,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y223/$W223)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R222*R223/10^6","v":0},{"$f":"S222*S223/10^6","v":0},{"$f":"T222*T223/10^6","v":0},{"$f":"U222*U223/10^6","v":0},{"$f":"V222*V223/10^6","v":0},{"$f":"W222*W223/10^6","v":0},{"$f":"X222*X223/10^6","v":0},{"$f":"Y222*Y223/10^6","v":0},{"$f":"Z222*Z223/10^6","v":0},{"$f":"AA222*AA223/10^6","v":0},{"$f":"AB222*AB223/10^6","v":0},{"$f":"AC222*AC223/10^6","v":0},{"$f":"AD222*AD223/10^6","v":0},{"$f":"AE222*AE223/10^6","v":0},{"$f":"AF222*AF223/10^6","v":0},{"$f":"AG222*AG223/10^6","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((S224/R224-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+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((X225-W225)/W225,\"\")","v":""},{"$f":"IFERROR((Y225-X225)/X225,\"\")","v":""},{"$f":"IFERROR((Z225-Y225)/Y225,\"\")","v":""},{"$f":"IFERROR((AA225-Z225)/Z225,\"\")","v":""},{"$f":"IFERROR((AB225-AA225)/AA225,\"\")","v":""},{"$f":"IFERROR((AC225-AB225)/AB225,\"\")","v":""},{"$f":"IFERROR((AD225-AC225)/AC225,\"\")","v":""},{"$f":"IFERROR((AE225-AD225)/AD225,\"\")","v":""},{"$f":"IFERROR((AF225-AE225)/AE225,\"\")","v":""},{"$f":"IFERROR((AG225-AF225)/AF225,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R225*R226/10^6","v":0},{"$f":"S225*S226/10^6","v":0},{"$f":"T225*T226/10^6","v":0},{"$f":"U225*U226/10^6","v":0},{"$f":"V225*V226/10^6","v":0},{"$f":"W225*W226/10^6","v":0},{"$f":"X225*X226/10^6","v":0},{"$f":"Y225*Y226/10^6","v":0},{"$f":"Z225*Z226/10^6","v":0},{"$f":"AA225*AA226/10^6","v":0},{"$f":"AB225*AB226/10^6","v":0},{"$f":"AC225*AC226/10^6","v":0},{"$f":"AD225*AD226/10^6","v":0},{"$f":"AE225*AE226/10^6","v":0},{"$f":"AF225*AF226/10^6","v":0},{"$f":"AG225*AG226/10^6","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((S227/R227-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+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((X228-W228)/W228,\"\")","v":""},{"$f":"IFERROR((Y228-X228)/X228,\"\")","v":""},{"$f":"IFERROR((Z228-Y228)/Y228,\"\")","v":""},{"$f":"IFERROR((AA228-Z228)/Z228,\"\")","v":""},{"$f":"IFERROR((AB228-AA228)/AA228,\"\")","v":""},{"$f":"IFERROR((AC228-AB228)/AB228,\"\")","v":""},{"$f":"IFERROR((AD228-AC228)/AC228,\"\")","v":""},{"$f":"IFERROR((AE228-AD228)/AD228,\"\")","v":""},{"$f":"IFERROR((AF228-AE228)/AE228,\"\")","v":""},{"$f":"IFERROR((AG228-AF228)/AF228,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L228*L229/10^6","v":0},{"$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},{"$f":"R228*R229/10^6","v":0},{"$f":"S228*S229/10^6","v":0},{"$f":"T228*T229/10^6","v":0},{"$f":"U228*U229/10^6","v":0},{"$f":"V228*V229/10^6","v":0},{"$f":"W228*W229/10^6","v":0},{"$f":"X228*X229/10^6","v":0},{"$f":"Y228*Y229/10^6","v":0},{"$f":"Z228*Z229/10^6","v":0},{"$f":"AA228*AA229/10^6","v":0},{"$f":"AB228*AB229/10^6","v":0},{"$f":"AC228*AC229/10^6","v":0},{"$f":"AD228*AD229/10^6","v":0},{"$f":"AE228*AE229/10^6","v":0},{"$f":"AF228*AF229/10^6","v":0},{"$f":"AG228*AG229/10^6","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((S230/R230-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+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((X231-W231)/W231,\"\")","v":""},{"$f":"IFERROR((Y231-X231)/X231,\"\")","v":""},{"$f":"IFERROR((Z231-Y231)/Y231,\"\")","v":""},{"$f":"IFERROR((AA231-Z231)/Z231,\"\")","v":""},{"$f":"IFERROR((AB231-AA231)/AA231,\"\")","v":""},{"$f":"IFERROR((AC231-AB231)/AB231,\"\")","v":""},{"$f":"IFERROR((AD231-AC231)/AC231,\"\")","v":""},{"$f":"IFERROR((AE231-AD231)/AD231,\"\")","v":""},{"$f":"IFERROR((AF231-AE231)/AE231,\"\")","v":""},{"$f":"IFERROR((AG231-AF231)/AF231,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L231*L232/10^6","v":0},{"$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},{"$f":"R231*R232/10^6","v":0},{"$f":"S231*S232/10^6","v":0},{"$f":"T231*T232/10^6","v":0},{"$f":"U231*U232/10^6","v":0},{"$f":"V231*V232/10^6","v":0},{"$f":"W231*W232/10^6","v":0},{"$f":"X231*X232/10^6","v":0},{"$f":"Y231*Y232/10^6","v":0},{"$f":"Z231*Z232/10^6","v":0},{"$f":"AA231*AA232/10^6","v":0},{"$f":"AB231*AB232/10^6","v":0},{"$f":"AC231*AC232/10^6","v":0},{"$f":"AD231*AD232/10^6","v":0},{"$f":"AE231*AE232/10^6","v":0},{"$f":"AF231*AF232/10^6","v":0},{"$f":"AG231*AG232/10^6","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((S233/R233-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+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((X234-W234)/W234,\"\")","v":""},{"$f":"IFERROR((Y234-X234)/X234,\"\")","v":""},{"$f":"IFERROR((Z234-Y234)/Y234,\"\")","v":""},{"$f":"IFERROR((AA234-Z234)/Z234,\"\")","v":""},{"$f":"IFERROR((AB234-AA234)/AA234,\"\")","v":""},{"$f":"IFERROR((AC234-AB234)/AB234,\"\")","v":""},{"$f":"IFERROR((AD234-AC234)/AC234,\"\")","v":""},{"$f":"IFERROR((AE234-AD234)/AD234,\"\")","v":""},{"$f":"IFERROR((AF234-AE234)/AE234,\"\")","v":""},{"$f":"IFERROR((AG234-AF234)/AF234,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L234*L235/10^6","v":0},{"$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},{"$f":"R234*R235/10^6","v":0},{"$f":"S234*S235/10^6","v":0},{"$f":"T234*T235/10^6","v":0},{"$f":"U234*U235/10^6","v":0},{"$f":"V234*V235/10^6","v":0},{"$f":"W234*W235/10^6","v":0},{"$f":"X234*X235/10^6","v":0},{"$f":"Y234*Y235/10^6","v":0},{"$f":"Z234*Z235/10^6","v":0},{"$f":"AA234*AA235/10^6","v":0},{"$f":"AB234*AB235/10^6","v":0},{"$f":"AC234*AC235/10^6","v":0},{"$f":"AD234*AD235/10^6","v":0},{"$f":"AE234*AE235/10^6","v":0},{"$f":"AF234*AF235/10^6","v":0},{"$f":"AG234*AG235/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S236/R236-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S236/R236-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":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((X237-W237)/W237,\"\")","v":""},{"$f":"IFERROR((Y237-X237)/X237,\"\")","v":""},{"$f":"IFERROR((Z237-Y237)/Y237,\"\")","v":""},{"$f":"IFERROR((AA237-Z237)/Z237,\"\")","v":""},{"$f":"IFERROR((AB237-AA237)/AA237,\"\")","v":""},{"$f":"IFERROR((AC237-AB237)/AB237,\"\")","v":""},{"$f":"IFERROR((AD237-AC237)/AC237,\"\")","v":""},{"$f":"IFERROR((AE237-AD237)/AD237,\"\")","v":""},{"$f":"IFERROR((AF237-AE237)/AE237,\"\")","v":""},{"$f":"IFERROR((AG237-AF237)/AF237,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L237*L238/10^6","v":0},{"$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},{"$f":"R237*R238/10^6","v":0},{"$f":"S237*S238/10^6","v":0},{"$f":"T237*T238/10^6","v":0},{"$f":"U237*U238/10^6","v":0},{"$f":"V237*V238/10^6","v":0},{"$f":"W237*W238/10^6","v":0},{"$f":"X237*X238/10^6","v":0},{"$f":"Y237*Y238/10^6","v":0},{"$f":"Z237*Z238/10^6","v":0},{"$f":"AA237*AA238/10^6","v":0},{"$f":"AB237*AB238/10^6","v":0},{"$f":"AC237*AC238/10^6","v":0},{"$f":"AD237*AD238/10^6","v":0},{"$f":"AE237*AE238/10^6","v":0},{"$f":"AF237*AF238/10^6","v":0},{"$f":"AG237*AG238/10^6","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((S239/R239-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+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((X240-W240)/W240,\"\")","v":""},{"$f":"IFERROR((Y240-X240)/X240,\"\")","v":""},{"$f":"IFERROR((Z240-Y240)/Y240,\"\")","v":""},{"$f":"IFERROR((AA240-Z240)/Z240,\"\")","v":""},{"$f":"IFERROR((AB240-AA240)/AA240,\"\")","v":""},{"$f":"IFERROR((AC240-AB240)/AB240,\"\")","v":""},{"$f":"IFERROR((AD240-AC240)/AC240,\"\")","v":""},{"$f":"IFERROR((AE240-AD240)/AD240,\"\")","v":""},{"$f":"IFERROR((AF240-AE240)/AE240,\"\")","v":""},{"$f":"IFERROR((AG240-AF240)/AF240,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L240*L241/10^6","v":0},{"$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},{"$f":"R240*R241/10^6","v":0},{"$f":"S240*S241/10^6","v":0},{"$f":"T240*T241/10^6","v":0},{"$f":"U240*U241/10^6","v":0},{"$f":"V240*V241/10^6","v":0},{"$f":"W240*W241/10^6","v":0},{"$f":"X240*X241/10^6","v":0},{"$f":"Y240*Y241/10^6","v":0},{"$f":"Z240*Z241/10^6","v":0},{"$f":"AA240*AA241/10^6","v":0},{"$f":"AB240*AB241/10^6","v":0},{"$f":"AC240*AC241/10^6","v":0},{"$f":"AD240*AD241/10^6","v":0},{"$f":"AE240*AE241/10^6","v":0},{"$f":"AF240*AF241/10^6","v":0},{"$f":"AG240*AG241/10^6","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((S242/R242-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+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((X243-W243)/W243,\"\")","v":""},{"$f":"IFERROR((Y243-X243)/X243,\"\")","v":""},{"$f":"IFERROR((Z243-Y243)/Y243,\"\")","v":""},{"$f":"IFERROR((AA243-Z243)/Z243,\"\")","v":""},{"$f":"IFERROR((AB243-AA243)/AA243,\"\")","v":""},{"$f":"IFERROR((AC243-AB243)/AB243,\"\")","v":""},{"$f":"IFERROR((AD243-AC243)/AC243,\"\")","v":""},{"$f":"IFERROR((AE243-AD243)/AD243,\"\")","v":""},{"$f":"IFERROR((AF243-AE243)/AE243,\"\")","v":""},{"$f":"IFERROR((AG243-AF243)/AF243,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L243*L244/10^6","v":0},{"$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},{"$f":"R243*R244/10^6","v":0},{"$f":"S243*S244/10^6","v":0},{"$f":"T243*T244/10^6","v":0},{"$f":"U243*U244/10^6","v":0},{"$f":"V243*V244/10^6","v":0},{"$f":"W243*W244/10^6","v":0},{"$f":"X243*X244/10^6","v":0},{"$f":"Y243*Y244/10^6","v":0},{"$f":"Z243*Z244/10^6","v":0},{"$f":"AA243*AA244/10^6","v":0},{"$f":"AB243*AB244/10^6","v":0},{"$f":"AC243*AC244/10^6","v":0},{"$f":"AD243*AD244/10^6","v":0},{"$f":"AE243*AE244/10^6","v":0},{"$f":"AF243*AF244/10^6","v":0},{"$f":"AG243*AG244/10^6","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((S245/R245-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+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((X246-W246)/W246,\"\")","v":""},{"$f":"IFERROR((Y246-X246)/X246,\"\")","v":""},{"$f":"IFERROR((Z246-Y246)/Y246,\"\")","v":""},{"$f":"IFERROR((AA246-Z246)/Z246,\"\")","v":""},{"$f":"IFERROR((AB246-AA246)/AA246,\"\")","v":""},{"$f":"IFERROR((AC246-AB246)/AB246,\"\")","v":""},{"$f":"IFERROR((AD246-AC246)/AC246,\"\")","v":""},{"$f":"IFERROR((AE246-AD246)/AD246,\"\")","v":""},{"$f":"IFERROR((AF246-AE246)/AE246,\"\")","v":""},{"$f":"IFERROR((AG246-AF246)/AF246,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"L246*L247/10^6","v":0},{"$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},{"$f":"R246*R247/10^6","v":0},{"$f":"S246*S247/10^6","v":0},{"$f":"T246*T247/10^6","v":0},{"$f":"U246*U247/10^6","v":0},{"$f":"V246*V247/10^6","v":0},{"$f":"W246*W247/10^6","v":0},{"$f":"X246*X247/10^6","v":0},{"$f":"Y246*Y247/10^6","v":0},{"$f":"Z246*Z247/10^6","v":0},{"$f":"AA246*AA247/10^6","v":0},{"$f":"AB246*AB247/10^6","v":0},{"$f":"AC246*AC247/10^6","v":0},{"$f":"AD246*AD247/10^6","v":0},{"$f":"AE246*AE247/10^6","v":0},{"$f":"AF246*AF247/10^6","v":0},{"$f":"AG246*AG247/10^6","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((S248/R248-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+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((X249-W249)/W249,\"\")","v":""},{"$f":"IFERROR((Y249-X249)/X249,\"\")","v":""},{"$f":"IFERROR((Z249-Y249)/Y249,\"\")","v":""},{"$f":"IFERROR((AA249-Z249)/Z249,\"\")","v":""},{"$f":"IFERROR((AB249-AA249)/AA249,\"\")","v":""},{"$f":"IFERROR((AC249-AB249)/AB249,\"\")","v":""},{"$f":"IFERROR((AD249-AC249)/AC249,\"\")","v":""},{"$f":"IFERROR((AE249-AD249)/AD249,\"\")","v":""},{"$f":"IFERROR((AF249-AE249)/AE249,\"\")","v":""},{"$f":"IFERROR((AG249-AF249)/AF249,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z250/$X250)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","$m",{"$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},{"$f":"R249*R250/10^6","v":0},{"$f":"S249*S250/10^6","v":0},{"$f":"T249*T250/10^6","v":0},{"$f":"U249*U250/10^6","v":0},{"$f":"V249*V250/10^6","v":0},{"$f":"W249*W250/10^6","v":0},{"$f":"X249*X250/10^6","v":0},{"$f":"Y249*Y250/10^6","v":0},{"$f":"Z249*Z250/10^6","v":0},{"$f":"AA249*AA250/10^6","v":0},{"$f":"AB249*AB250/10^6","v":0},{"$f":"AC249*AC250/10^6","v":0},{"$f":"AD249*AD250/10^6","v":0},{"$f":"AE249*AE250/10^6","v":0},{"$f":"AF249*AF250/10^6","v":0},{"$f":"AG249*AG250/10^6","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((S251/R251-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+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((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":""},{"$f":"IFERROR((AG252-AF252)/AF252,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$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},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S253/R253-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S253/R253-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[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},{"$f":"R252*R253/10^6","v":0},{"$f":"S252*S253/10^6","v":0},{"$f":"T252*T253/10^6","v":0},{"$f":"U252*U253/10^6","v":0},{"$f":"V252*V253/10^6","v":0},{"$f":"W252*W253/10^6","v":0},{"$f":"X252*X253/10^6","v":0},{"$f":"Y252*Y253/10^6","v":0},{"$f":"Z252*Z253/10^6","v":0},{"$f":"AA252*AA253/10^6","v":0},{"$f":"AB252*AB253/10^6","v":0},{"$f":"AC252*AC253/10^6","v":0},{"$f":"AD252*AD253/10^6","v":0},{"$f":"AE252*AE253/10^6","v":0},{"$f":"AF252*AF253/10^6","v":0},{"$f":"AG252*AG253/10^6","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((S254/R254-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$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]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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",{"$f":"+F258","v":"[Service]"},{"$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},{"$f":"L258*L259/10^6","v":0},{"$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]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G264","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$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]"},{"$f":"+G267","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},{"$f":"+G270","v":0},{"$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},{"$f":"L270*L271/10^6","v":0},{"$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]"},{"$f":"+G273","v":0},{"$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},{"$f":"L273*L274/10^6","v":0},{"$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]"},{"$f":"+G276","v":0},{"$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},{"$f":"L276*L277/10^6","v":0},{"$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]"},{"$f":"+G279","v":0},{"$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},{"$f":"L279*L280/10^6","v":0},{"$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]"},{"$f":"+G282","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$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]"},{"$f":"+G285","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},{"$f":"+G288","v":0},{"$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},{"$f":"L288*L289/10^6","v":0},{"$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]"},{"$f":"+G291","v":0},{"$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},{"$f":"L291*L292/10^6","v":0},{"$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]"},{"$f":"+G294","v":0},{"$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},{"$f":"L294*L295/10^6","v":0},{"$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]"},{"$f":"+G297","v":0},{"$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},{"$f":"L297*L298/10^6","v":0},{"$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]"},{"$f":"+G300","v":0},{"$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},{"$f":"L300*L301/10^6","v":0},{"$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]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G309","v":0},{"$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},{"$f":"L309*L310/10^6","v":0},{"$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]"},{"$f":"+G312","v":0},{"$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},{"$f":"L312*L313/10^6","v":0},{"$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]"},{"$f":"+G315","v":0},{"$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},{"$f":"L315*L316/10^6","v":0},{"$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]"},{"$f":"+G318","v":0},{"$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},{"$f":"L318*L319/10^6","v":0},{"$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",{"$f":"+F321","v":"[Service]"},{"$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,{"$f":"E322","v":"Qty"},"[Service]",{"$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]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G327","v":0},{"$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},{"$f":"L327*L328/10^6","v":0},{"$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]"},{"$f":"+G330","v":0},{"$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},{"$f":"L330*L331/10^6","v":0},{"$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]"},{"$f":"+G333","v":0},{"$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},{"$f":"L333*L334/10^6","v":0},{"$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]"},{"$f":"+G336","v":0},{"$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},{"$f":"L336*L337/10^6","v":0},{"$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]"},{"$f":"+G339","v":0},{"$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},{"$f":"L339*L340/10^6","v":0},{"$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]"},{"$f":"+G342","v":0},{"$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},{"$f":"L342*L343/10^6","v":0},{"$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]"},{"$f":"+G345","v":0},{"$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},{"$f":"L345*L346/10^6","v":0},{"$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]"},{"$f":"+G348","v":0},{"$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},{"$f":"L348*L349/10^6","v":0},{"$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]"},{"$f":"+G351","v":0},{"$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},{"$f":"L351*L352/10^6","v":0},{"$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]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G360","v":0},{"$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},{"$f":"L360*L361/10^6","v":0},{"$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]"},{"$f":"+G363","v":0},{"$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},{"$f":"L363*L364/10^6","v":0},{"$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]"},{"$f":"+G366","v":0},{"$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},{"$f":"L366*L367/10^6","v":0},{"$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]"},{"$f":"+G369","v":0},{"$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},{"$f":"L369*L370/10^6","v":0},{"$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]"},{"$f":"+G372","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G375","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},{"$f":"+G378","v":0},{"$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},{"$f":"L378*L379/10^6","v":0},{"$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]"},{"$f":"+G381","v":0},{"$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},{"$f":"L381*L382/10^6","v":0},{"$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]"},{"$f":"+G384","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$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]"},{"$f":"+G387","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},{"$f":"+G390","v":0},{"$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},{"$f":"L390*L391/10^6","v":0},{"$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]"},{"$f":"+G393","v":0},{"$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},{"$f":"L393*L394/10^6","v":0},{"$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]"},{"$f":"+G396","v":0},{"$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},{"$f":"L396*L397/10^6","v":0},{"$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]"},{"$f":"+G399","v":0},{"$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},{"$f":"L399*L400/10^6","v":0},{"$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]"},{"$f":"+G402","v":0},{"$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},{"$f":"L402*L403/10^6","v":0},{"$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]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G411","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G414","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},{"$f":"+G417","v":0},{"$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},{"$f":"L417*L418/10^6","v":0},{"$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]"},{"$f":"+G420","v":0},{"$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},{"$f":"L420*L421/10^6","v":0},{"$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]"},{"$f":"+G423","v":0},{"$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},{"$f":"L423*L424/10^6","v":0},{"$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]"},{"$f":"+G426","v":0},{"$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},{"$f":"L426*L427/10^6","v":0},{"$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]"},{"$f":"+G429","v":0},{"$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},{"$f":"L429*L430/10^6","v":0},{"$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]"},{"$f":"+G432","v":0},{"$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},{"$f":"L432*L433/10^6","v":0},{"$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]"},{"$f":"+G435","v":0},{"$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},{"$f":"L435*L436/10^6","v":0},{"$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]"},{"$f":"+G438","v":0},{"$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},{"$f":"L438*L439/10^6","v":0},{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Irrigation",null,{"$f":"+SUMIFS(K$66:K$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(U$66:U$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Drainage",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,"Domestic and stock",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,"Surface water diversions",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,"Groundwater diversions",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,"Bulk water services",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,{"$f":"SUM(K445:K451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","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,"Difference",null,{"$f":"+K453-K452","v":0},{"$f":"+L453-L452","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,{"$f":"+K452=K461","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,{"$f":"+SUMIFS(K$66:K$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I459)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(U$66:U$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"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,{"$f":"SUM(K459:K460)","v":0},{"$f":"SUM(L459:L460)","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,{"$f":"IFERROR(K459/K461,\"\")","v":""},{"$f":"IFERROR(L459/L461,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K460/K461,\"\")","v":""},{"$f":"IFERROR(L460/L461,\"\")","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,{"$f":"I445","v":"Irrigation"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I469)","v":0},0,0,0,0,0,0,{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I459","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$469,$I$66:$I$442,$I470)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$469,$I$66:$I$442,$I470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I460","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$469,$I$66:$I$442,$I471)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R469-R445","v":0},{"$f":"S469-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,{"$f":"I446","v":"Drainage"},null,{"$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,{"$f":"SUM(R474:R475)","v":0},{"$f":"SUM(S474:S475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$473,$I$66:$I$442,$I474)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$473,$I$66:$I$442,$I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$473,$I$66:$I$442,$I475)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R473-R446","v":0},{"$f":"S473-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,{"$f":"I447","v":"Domestic and stock"},null,0,0,0,0,0,0,0,{"$f":"SUM(R478:R479)","v":0},{"$f":"SUM(S478:S479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"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$477,$I$66:$I$442,$I478)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$477,$I$66:$I$442,$I478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$477,$I$66:$I$442,$I479)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R477-R447","v":0},{"$f":"S477-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,{"$f":"I448","v":"Surface water diversions"},null,0,0,0,0,0,0,0,{"$f":"SUM(R482:R483)","v":0},{"$f":"SUM(S482:S483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I478","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$481,$I$66:$I$442,$I482)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$481,$I$66:$I$442,$I482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$481,$I$66:$I$442,$I483)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R481-R448","v":0},{"$f":"S481-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,{"$f":"I449","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,{"$f":"SUM(R486:R487)","v":0},{"$f":"SUM(S486:S487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","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$485,$I$66:$I$442,$I486)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$485,$I$66:$I$442,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$485,$I$66:$I$442,$I487)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R485-R449","v":0},{"$f":"S485-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,{"$f":"I450","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"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$489,$I$66:$I$442,$I490)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$489,$I$66:$I$442,$I490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$489,$I$66:$I$442,$I491)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R489-R450","v":0},{"$f":"S489-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,{"$f":"I451","v":"Bulk water services"},null,0,0,0,0,0,0,0,{"$f":"SUM(R494:R495)","v":0},{"$f":"SUM(S494:S495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I490","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$493,$I$66:$I$442,$I494)","v":0},{"$f":"+SUMIFS(S$66:S$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$493,$I$66:$I$442,$I494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$493,$I$66:$I$442,$I495)","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,"Check",null,null,null,null,null,null,null,null,{"$f":"R493-R451","v":0},{"$f":"S493-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,"Total",null,{"$f":"SUM(K473:K493)","v":0},0,0,0,0,0,0,{"$f":"SUM(R470:R471,R474:R475,R478:R479,R482:R483,R486:R487,R490:R491,R494:R495)","v":0},{"$f":"SUM(S470:S471,S474:S475,S478:S479,S482:S483,S486:S487,S490:S491,S494:S495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R497-R453","v":0},{"$f":"S497-S453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I469","v":"Irrigation"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I500)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R469/R$497,\"\")","v":""},{"$f":"IFERROR(S469/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R470/R$469,\"\")","v":""},{"$f":"IFERROR(S470/S$469,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R471/R$469,\"\")","v":""},{"$f":"IFERROR(S471/S$469,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Drainage"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I504)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R473/R$497,\"\")","v":""},{"$f":"IFERROR(S473/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R474/R$473,\"\")","v":""},{"$f":"IFERROR(S474/S$473,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R475/R$473,\"\")","v":""},{"$f":"IFERROR(S475/S$473,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Domestic and stock"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R477/R$497,\"\")","v":""},{"$f":"IFERROR(S477/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R478/R$477,\"\")","v":""},{"$f":"IFERROR(S478/S$477,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R479/R$477,\"\")","v":""},{"$f":"IFERROR(S479/S$477,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Surface water diversions"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R481/R$497,\"\")","v":""},{"$f":"IFERROR(S481/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R482/R$481,\"\")","v":""},{"$f":"IFERROR(S482/S$481,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R483/R$481,\"\")","v":""},{"$f":"IFERROR(S483/S$481,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R485/R$497,\"\")","v":""},{"$f":"IFERROR(S485/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"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":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R487/R$485,\"\")","v":""},{"$f":"IFERROR(S487/S$485,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R489/R$497,\"\")","v":""},{"$f":"IFERROR(S489/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I490","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R490/R$489,\"\")","v":""},{"$f":"IFERROR(S490/S$489,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R491/R$489,\"\")","v":""},{"$f":"IFERROR(S491/S$489,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Bulk water services"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R493/R$497,\"\")","v":""},{"$f":"IFERROR(S493/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R494/R$493,\"\")","v":""},{"$f":"IFERROR(S494/S$493,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R495/R$493,\"\")","v":""},{"$f":"IFERROR(S495/S$493,\"\")","v":""},"","","","","","","","","","","","","",""]

{"sheet":"RevenueTariffBasket_FO","index":10,"n_rows":580,"n_cols":115,"rows_kept":580,"cut":false,"hidden":false,"merged":[[2,2,2,6],[3,28,3,32],[33,24,33,26],[33,29,33,31],[28,18,28,22],[33,7,33,8],[472,8,472,32],[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],[64,51,64,65],[64,67,65,70],[64,75,64,89],[66,51,66,55],[66,56,66,60],[66,61,66,65],[66,40,66,44],[64,94,65,102],[64,107,65,114],[65,51,65,54],[65,55,65,65],[65,75,65,78],[65,79,65,89],[66,107,66,110],[66,111,66,114],[66,75,66,79],[66,80,66,84],[66,85,66,89],[66,94,66,97],[66,98,66,102]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$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,{"$f":"+K57","v":0},0,0,0,0,0,0,11.670467987838316,{"$f":"+S57","v":5.839235795098725},5.9745630318037355,6.1822893117522888,4.6765830485373723,4.1525444601075279,4.2496409757303084,4.0202862306883649,4.0083930285175846,3.9960353580846566,3.9891975548962071,{"$f":"+AC57","v":3.9096776840579155},3.8972207523922964,3.8867437275601322,3.8719318371480695,3.8698142970482645]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$69:$E$65556,$E$71,K$69:K$65556)","v":0},0,0,0,0,0,0,14.271678221601602,21.119873816259762,20.684548371369658,20.93336559150152,19.968248536979662,21.012390271694347,21.240047078807507,21.452360149115112,21.685899158089647,21.933174326458843,22.209220165426643,21.801195040990265,22.029118713351345,22.185474533280971,22.371655045627733,22.59077468496816]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,25.942146209439919,{"$f":"+S12+S13","v":26.959109611358485},26.659111403173394,27.115654903253809,24.644831585517032,25.164934731801875,25.489688054537815,25.472646379803479,25.694292186607232,25.929209684543501,26.198417720322851,{"$f":"+AC12+AC13","v":25.71087272504818},25.926339465743641,26.072218260841105,26.243586882775801,26.460588982016425]
[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,{"$f":"+K14-K15","v":0},0,0,0,0,0,0,25.942146209439919,{"$f":"+S14-S15","v":26.959109611358485},26.659111403173394,27.115654903253809,24.644831585517032,25.164934731801875,25.489688054537815,25.472646379803479,25.694292186607232,25.929209684543501,26.198417720322851,25.71087272504818,25.926339465743641,26.072218260841105,26.243586882775801,26.460588982016425]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":20.508277632512378},{"$f":"+Determination_Lookup!P3","v":29.517785287345259},{"$f":"+Determination_Lookup!Q3","v":30.229937175960739},{"$f":"+Determination_Lookup!R3","v":30.583799863396589},{"$f":"+Determination_Lookup!S3","v":30.715983992118431},{"$f":"+Determination_Lookup!T3","v":30.752115539161508},{"$f":"+'Rev&RAV_FO'!X23","v":25.977502222649079},{"$f":"+'Rev&RAV_FO'!Y23","v":25.607830383007332},{"$f":"+'Rev&RAV_FO'!Z23","v":25.591801821641621},{"$f":"+'Rev&RAV_FO'!AA23","v":25.699294326955464},{"$f":"+'Rev&RAV_FO'!AB23","v":25.825946939318676},{"$f":"+'Rev&RAV_FO'!AC23","v":25.931348546287843},{"$f":"+'Rev&RAV_FO'!AD23","v":25.990272818406176},{"$f":"+'Rev&RAV_FO'!AE23","v":26.113607303123896},{"$f":"+'Rev&RAV_FO'!AF23","v":26.159554437831506},{"$f":"+'Rev&RAV_FO'!AG23","v":26.173435119016972}]
[]
[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":0},{"$f":"+NotPres_FO!S12","v":0},{"$f":"+NotPres_FO!T12","v":0},{"$f":"+NotPres_FO!U12","v":0},{"$f":"+NotPres_FO!V12","v":0},{"$f":"+NotPres_FO!W12","v":0},{"$f":"+NotPres_FO!X12","v":0},{"$f":"+NotPres_FO!Y12","v":0},{"$f":"+NotPres_FO!Z12","v":0},{"$f":"+NotPres_FO!AA12","v":0},{"$f":"+NotPres_FO!AB12","v":0},{"$f":"+NotPres_FO!AC12","v":0},{"$f":"+NotPres_FO!AD12","v":0},{"$f":"+NotPres_FO!AE12","v":0},{"$f":"+NotPres_FO!AF12","v":0},{"$f":"+NotPres_FO!AG12","v":0}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,25.942146209439919,{"$f":"+S17+S20","v":26.959109611358485},26.659111403173394,27.115654903253809,24.644831585517032,25.164934731801875,25.489688054537815,25.472646379803479,25.694292186607232,25.929209684543501,26.198417720322851,25.71087272504818,25.926339465743641,26.072218260841105,26.243586882775801,26.460588982016425]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":116.86945371246907},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":118.35054943693599}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":116.8697059006943},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":118.35060026226138}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AA30-AA31","v":-2.5218822523243034E-4},null,null,null,"Variance",{"$f":"+AF30-AF31","v":-5.0825325388359488E-5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.9975),\"INSUFFICIENT\",IF(AA30>(AA31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"},null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.9975),\"INSUFFICIENT\",IF(AF30>(AF31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":21.240047078807507},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":21.452360149115112},21.685899158089647,21.933174326458843,22.209220165426643,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":21.801195040990265},22.029118713351345,22.185474533280971,22.371655045627733,22.59077468496816]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$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":21.240047078807507},{"$f":"+Y39+Y40","v":21.452360149115112},21.685899158089647,21.933174326458843,22.209220165426643,{"$f":"+AC39+AC40","v":21.801195040990265},{"$f":"+AD39+AD40","v":22.029118713351345},{"$f":"+AE39+AE40","v":22.185474533280971},{"$f":"+AF39+AF40","v":22.371655045627733},{"$f":"+AG39+AG40","v":22.59077468496816}]
[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,"Pass-through revenue"]
[null,null,null,null,null,"Spillable water fee",null,null,null,null,null,null,null,null,null,null,null,3.9170869579579577,0.18261089123291019,0.34327872749349808,0.4674472928827868,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Water share (DSE) fee",null,null,null,null,null,null,null,null,null,null,null,9.2376722187665905E-2,8.1195723461762098E-2,7.9566611780491819E-2,7.936357329733211E-2,7.9874536818333036E-2,7.8120330107526906E-2,7.8198895642331651E-2,7.8198895642331637E-2,7.8198895642331651E-2,7.8198895642331637E-2,7.8198895642331651E-2,7.8198895642331637E-2,7.8198895642331651E-2,7.8198895642331651E-2,7.8198895642331637E-2,7.8198895642331637E-2]
[null,null,null,null,null,"MCMA salinity fee",null,null,null,null,null,null,null,null,null,null,null,0.19312502002002002,0.13493193847656251,0.12061169354838708,0.11827638576779026,0.11803074861367836,0.11515069999999999,0.11297556207233628,0.1104355445477383,0.10795263396650862,0.10552554639932417,0.10315302678330809,0.10083384827302846,9.8566811606088434E-2,9.6350744482979894E-2,9.4184500960879672E-2,9.2066960861074965E-2]
[null,null,null,null,null,"Entitlement storage fee Fee (GMW)",null,null,null,null,null,null,null,null,null,null,null,5.5594093018018018,4.3847688015625002,4.1736345362903222,4.1749215119850183,3.567220028650647,2.9975095550000006,3.0316864099999998,3.0316864099999998,3.0316864099999998,3.0316864100000007,3.0316864100000003,3.0316864099999998,3.0316864100000003,3.0316864100000007,3.0316864100000003,3.0316864099999998]
[null,null,null,null,null,"Total Pass-through revenue",null,null,null,null,{"$f":"+SUM(K45:K48)","v":0},0,0,0,0,0,0,9.761998001967445,{"$f":"+SUM(S45:S48)","v":4.783507354733735},4.7170915691126991,4.8400087639329277,3.7651253140826584,3.1907805851075275,3.222860867714668,3.2203208501900695,3.2178379396088399,3.2154108520416567,3.21303833242564,3.2107191539153601,3.2084521172484202,3.2062360501253124,3.2040698066032114,3.2019522665034064]
[]
[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,1.5904310129129133,0.73164391731323253,0.92360015785232663,0.99570193716393007,0.54638522412199642,0.60001250000000017,0.67118750000000005,0.67118750000000005,0.67118750000000005,0.67118750000000005,0.67118750000000005,0.60001249999999995,0.60001249999999995,0.60001249999999995,0.60001249999999995,0.60001249999999995]
[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,0.31803897295795797,0.32408452305175778,0.33387130483870964,0.34657861065543072,0.36507251033271709,0.36175137499999993,0.3555926080156403,0.12877788049829489,0.11936758890874426,0.10943700604299977,0.10497172247056716,9.8946030142555666E-2,8.8756135143876161E-2,8.0495177434820028E-2,6.7849530544858178E-2,6.7849530544858178E-2,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},{"$f":"+SUM(L52:L54)","v":0},0,0,0,0,0,1.9084699858708714,1.0557284403649903,1.2574714626910364,1.3422805478193607,0.91145773445471345,0.96176387500000016,1.0267801080156405,0.79996538049829491,0.79055508890874426,0.78062450604299982,0.77615922247056723,0.6989585301425556,0.6887686351438761,0.68050767743481999,0.66786203054485815,0.66786203054485815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+L49+L55","v":0},0,0,0,0,0,11.670467987838316,5.839235795098725,5.9745630318037355,6.1822893117522888,4.6765830485373723,4.1525444601075279,4.2496409757303084,4.0202862306883649,4.0083930285175846,3.9960353580846566,3.9891975548962071,3.9096776840579155,3.8972207523922964,3.8867437275601322,3.8719318371480695,3.8698142970482645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,AZ$69:AZ$65592),\"-\")","v":-4.270507238309218E-2},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,BA$69:BA$65592),\"-\")","v":-3.2823372520521966E-3},-1.3108614232209688E-2,1.0284667506247835E-3,-4.7437546585952384E-3,-0.20220968440718373,-2.9691111376720482E-3,-2.9691111376720205E-3,-2.9691111376720395E-3,-2.9691111376719702E-3,4.5588547849081944E-2,4.737280630774554E-4,4.7372806307743875E-4,4.7372806307743599E-4,4.7372806307742488E-4,null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BX$69:BX$65592)","v":3.7865517891443205E-2},{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BY$69:BY$65592)","v":-1.2668204943730395E-2},-1.3108614232209707E-2,4.2070152019355982E-3,-1.191758933468515E-3,4.8075922095833475E-3,5.6877076121149396E-3,6.8174019929185311E-3,7.9685789394182641E-3,9.1197748120673012E-3,-1.788523435252589E-2,6.3312653284493398E-3,7.5503162516423845E-3,8.8221647257696635E-3,1.0201418118118548E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,AZ$69:AZ$65592),\"-\")","v":-1.4550578981763054E-2},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,BA$69:BA$65592),\"-\")","v":-5.3743440652387984E-3},1.8358545845070552E-2,-4.1621760777018131E-2,4.294846551084365E-2,9.9423359953586341E-3,4.6323384192391405E-3,4.4732856075758278E-3,3.9898521615111702E-3,1.6777670727206844E-3,1.0264438544458355E-4,1.6269021917952986E-3,1.0218657305464951E-4,1.0078105928983394E-4,9.9375992901232224E-5,null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BX$69:BX$65592)","v":-3.2204330011420819E-2},{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BY$69:BY$65592)","v":-8.5945399044604909E-3},2.5471647002232391E-2,-5.006226388207264E-2,5.3492123583100126E-2,5.991880403162269E-3,4.0811741571564631E-3,3.8690056334284555E-3,3.2846974164209937E-3,3.3154477058654113E-3,-5.6688088549057742E-4,4.0295808469129812E-3,-4.7150080372612637E-4,-4.4943790073965313E-4,-4.2658437588757414E-4]
[null,null,null,null,"Revenue not collected",null,null,"$m, 01/01/18",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,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,AZ$69:AZ$65592),\"-\")","v":-1.2428571539900171E-2},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,BA$69:BA$65592),\"-\")","v":-1.3358602578307111E-2},5.0092765175134644E-3,-4.1666176233504618E-2,3.710306699406464E-2,7.1137755116048697E-3,1.7116283530330539E-3,1.5324729234908242E-3,1.0307931966013401E-3,-1.2555542009678843E-3,4.5788054650322499E-2,2.1375815090099561E-3,5.875079858165738E-4,5.860713208209106E-4,5.8463549026045172E-4,null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BX$69:BX$65592)","v":4.1002775345077491E-3},{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BY$69:BY$65592)","v":-2.0612123380915032E-2},1.202913477561136E-2,-4.6104246844743804E-2,5.2290101096298676E-2,1.0834407897888461E-2,9.995885108910179E-3,1.0886401652368751E-2,1.1402578540394594E-2,1.2585767789881215E-2,-1.8371879849772916E-2,1.0454641221847794E-2,7.0976883807367984E-3,8.3920004536061285E-3,9.7945207403533126E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ57:BD57),\"-\")","v":-1.2562262355064904E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE57:BI57),\"-\")","v":-4.2817225791574362E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ57:BN57),\"-\")","v":9.4966920202783391E-3},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX57:CB57)","v":3.0207909967940373E-3},null,null,null,null,{"$f":"AVERAGE(CC57:CG57)","v":6.8802111132204762E-3},null,null,null,null,{"$f":"AVERAGE(CH57:CL57)","v":3.0039860142908091E-3}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only",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,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ58:BD58),\"-\")","v":-4.7934493621155926E-5},null,null,null,null,4.9431158512810913E-3,null,null,null,null,4.0637804049711959E-4,null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX58:CB58)","v":-2.3794726425242856E-3},null,null,null,null,{"$f":"AVERAGE(CC58:CG58)","v":4.1084410632067185E-3},null,null,null,null,{"$f":"AVERAGE(CH58:CL58)","v":4.230353762138102E-4}]
[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,-5.0682013680267589E-3,null,null,null,null,2.0266231567524404E-3,null,null,null,null,9.936770191246079E-3,null,null,null,null,null,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,3.4062863615178933E-4,null,null,null,null,1.114100819788864E-2,null,null,null,null,3.4733941893542236E-3]
[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",{"$f":"IFERROR((S14/R14-1)-BX59,\"-\")","v":3.5100927859535842E-2},{"$f":"IFERROR((T14/S14-1)-BY59,\"-\")","v":9.4842258906101817E-3},5.0960984392536719E-3,-4.5017406921408973E-2,-3.1186157071357919E-2,2.0705857449338106E-3,-1.0664456442457875E-2,-2.1850753944306824E-3,-2.2597893080562384E-3,-2.2033442970500767E-3,-2.378316404163909E-4,-2.0742667787216791E-3,-1.4710246054585917E-3,-1.8191565083679681E-3,-1.5257539665915528E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,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","Irrigation","Mildura Irrigation","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.75171065493646,95.553969359664194,93.405639647765611,91.305610603876445,89.252796289224307,87.246135180082405,85.284589618848898,83.367145277467159,81.492810632910249,79.66061645445771,null,null,{"$f":"IFERROR((X69-W69)/W69,\"\")","v":-2.2482893450635401E-2},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":-2.2482893450635279E-2},-2.248289345063512E-2,-2.248289345063546E-2,-2.2482893450635168E-2,-2.248289345063546E-2,-2.2482893450635186E-2,-2.2482893450635318E-2,-2.2482893450635089E-2,-2.2482893450635529E-2,null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"Irrigation"},{"$f":"I69","v":"Revenue cap - Fixed "},{"$f":"IFERROR(S69/R69-1,\"-\")","v":"-"},-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635033E-2,-2.2482893450635477E-2,null,null,null,null,null,null,{"$f":"AW69","v":"Price"},"Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":"-"},-2.7878779631268876E-4,-1.2710053460066368E-4,-1.2214792935095716E-4,-2.034329461991289E-4,-2.0479468308031836E-4,-1.9721683729074455E-4,-1.9087486889164532E-4,-1.8457410174572411E-4,-1.7839023323710027E-4,-1.7221208333908177E-4,-1.7149086702272976E-4,-1.6590082255349612E-4,-1.6102796571541866E-4,-1.5609761982330548E-4,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((Y69/$W69)^(1/CQ$64)-1,\"-\")","v":-2.2482893450635366E-2},-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,{"$f":"CN69","v":"Price"},"Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((Z69/$X69)^(1/DD$64)-1,\"-\")","v":-2.2482893450635144E-2},-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Irrigation"},{"$f":"+G69","v":"Mildura Irrigation"},{"$f":"+H69","v":"Service Charge"},{"$f":"+I69","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,1704,1917,1913,1910,1911,1914,1906,1906,1906,1906,1906,1906,1906,1906,1906,1906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E70","v":"Qty"},"Irrigation","Revenue cap - Fixed ",0.125,-2.0865936358893666E-3,-1.568217459487764E-3,5.2356020942401216E-4,1.5698587127157548E-3,-4.1797283176593369E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":0},-2.0437651699778599E-5,-1.5205366024215573E-5,4.9425601928839157E-6,1.534321244625103E-5,-3.8072774665606311E-5,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",-2.0920525006624668E-3,-1.3951884180065655E-3,-1.0465739088044712E-3,-8.3734678910307725E-4,-6.9783769772946425E-4,-5.9817642092896417E-4,-5.2342394071314136E-4,-4.6527925721406849E-4,-4.1876107497051951E-4,null,{"$f":"CN70","v":"Qty"},"Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Irrigation"},{"$f":"+G69","v":"Mildura Irrigation"},{"$f":"+H70","v":"Service Charge"},{"$f":"+I70","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R69*R70/10^6","v":0},0.20686376953124999,0.20055645161290322,0.19761704119850187,0.19516219963031423,0.19139999999999999,0.18631476050830889,0.18212586559951996,0.17803114916864124,0.1740284938109885,0.17011582972726152,0.16629113365323708,0.16255242781352602,0.1588977788988524,0.15532529706632692,0.15183313496219641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-",-3.0490201027657204E-2,-1.4656274533988767E-2,-1.2422215985522289E-2,-1.9277296717503556E-2,-2.6568649381876197E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635255E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":"-"},-2.9864373117091664E-4,-1.4210657934740813E-4,-1.1726932095354307E-4,-1.8840909473592164E-4,-2.4201147160974809E-4,-1.9721683729074455E-4,-1.9087486889164624E-4,-1.8457410174572321E-4,-1.7839023323710027E-4,-1.722120833390809E-4,-1.7149086702272976E-4,-1.6590082255349693E-4,-1.6102796571541947E-4,-1.5609761982330394E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.4527910557832211E-2,-2.3846713996096169E-2,-2.350593734975992E-2,-2.3301414261097664E-2,-2.3165041737760794E-2,-2.3067621134827743E-2,-2.2994549306659784E-2,-2.2937711883884604E-2,-2.289223956497588E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D69+1","v":2},"Price","Irrigation","Mildura Irrigation","Delivery Share Fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,579.13222656249991,588.77419354838707,581.05617977528095,583.91386321626612,583.91999999999996,580.97761709471035,578.05006090739812,575.13725672597695,572.23913021483565,569.35560741294171,544.26963540426414,537.92810052427558,531.66045377255671,525.46583424467326,519.3433910669828,null,null,{"$f":"IFERROR((X72-W72)/W72,\"\")","v":-5.0390171689437E-3},-5.0390171689436826E-3,-5.0390171689434146E-3,-5.0390171689435629E-3,-5.0390171689436644E-3,-4.4060287950204099E-2,-1.1651458151396395E-2,-1.1651458151396621E-2,-1.1651458151396553E-2,-1.1651458151396493E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ","-",1.6648990582199374E-2,-1.3108614232209659E-2,4.9180845853671329E-3,1.0509741454001187E-5,-5.0390171689437269E-3,-5.0390171689437269E-3,-5.0390171689433938E-3,-5.0390171689436158E-3,-5.0390171689436158E-3,-4.4060287950204113E-2,-1.1651458151396343E-2,-1.1651458151396565E-2,-1.1651458151396565E-2,-1.1651458151396454E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S72/R72-1)*(R74/R$13),\"-\")","v":"-"},3.3531144900460995E-3,-2.7175389620163757E-3,9.8939400911681971E-4,2.2170883666682805E-6,-1.0022428146310677E-3,-9.818180210103486E-4,-9.6258605299430271E-4,-9.4287775779995165E-4,-9.2308018655166274E-4,-7.8923623121670127E-3,-2.0225769458104602E-3,-1.9686547035076803E-3,-1.9225107748474307E-3,-1.8749929255461345E-3,null,"Price","Irrigation","Revenue cap - Fixed ",-5.0390171689437269E-3,-5.0390171689436158E-3,-5.0390171689436158E-3,-5.0390171689436158E-3,-1.1651458151396565E-2,-1.1651458151396565E-2,-1.1651458151396565E-2,-1.1651458151396565E-2,-1.1651458151396565E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-5.0390171689435048E-3,-5.0390171689435048E-3,-5.0390171689436158E-3,-1.2968663475547038E-2,-1.2749251226682357E-2,-1.2592498330612045E-2,-1.2474917325511092E-2,-1.2383455752616013E-2]
[null,null,null,null,"Qty",{"$f":"+F72","v":"Irrigation"},"Mildura Irrigation","Delivery Share Fee",{"$f":"+I72","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,7405,7344.7,7283.1,7247.6,7214.1,7157.3,7123.3,7089.3,7055.3,7021.3,6987.3,6953.3,6919.3,6885.3,6851.3,6817.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-8.1431465226198263E-3,-8.3870001497677871E-3,-4.8742980324312235E-3,-4.6222197693029932E-3,-7.8734700101190658E-3,-4.7503947019127413E-3,-4.7730686619965601E-3,-4.7959601088964909E-3,-4.8190721868666131E-3,-4.8424081010639553E-3,-4.8659711190301991E-3,-4.8897645722174587E-3,-4.9137918575578032E-3,-4.9380564390804071E-3,-4.9625618495759971E-3,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S73/R73-1)*(R74/R$13),\"-\")","v":0},-1.6891457527925462E-3,-1.0104878045052346E-3,-9.2987350444854598E-4,-1.6609522547389392E-3,-9.4483681976649091E-4,-9.2999977391430659E-4,-9.1615570194788901E-4,-9.0172266255275873E-4,-8.8706404908449224E-4,-8.716240600908097E-4,-8.4881436861381529E-4,-8.3024453478206244E-4,-8.1478786496769185E-4,-7.9859260872210548E-4,null,"Qty","Irrigation","Revenue cap - Fixed ",-4.7617317465257214E-3,-4.7731413314502369E-3,-4.784624244037361E-3,-4.7961812838541729E-3,-4.8078132629323367E-3,-4.8195210060224536E-3,-4.831305350854409E-3,-4.8431671484050476E-3,-4.8551072631722869E-3,null,"Qty","Irrigation","Revenue cap - Fixed ",-4.7845144512637106E-3,-4.7960338297982075E-3,-4.8076276002080309E-3,-4.8192965776148178E-3,-4.8310415899098791E-3,-4.8428634780148805E-3,-4.8547630961510713E-3,-4.8667413121147307E-3]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Irrigation"},"Mildura Irrigation","Delivery Share Fee",{"$f":"+I73","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R72*R73/10^6","v":0},4.2535524644335929,4.2881013290322585,4.211262768539326,4.2124130006284659,4.1792906160000003,4.1384778598507506,4.0979702967908178,4.0577658873787854,4.0178626049774255,3.9782584356764477,3.7844700558564699,3.7220859059576203,3.660641722360185,3.6001240701605299,3.5405196999209423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-",8.1223553459253139E-3,-1.7919016972081092E-2,2.7313234826675803E-4,-7.8630430167991872E-3,-9.7654745503943374E-3,-9.7880342560038303E-3,-9.8108103525096357E-3,-9.8338059683222845E-3,-9.8570242924472806E-3,-4.8711862980572507E-2,-1.6484249836330456E-2,-1.6507997168761501E-2,-1.6531979032527788E-2,-1.6556198919258303E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":"-"},1.6358461655233715E-3,-3.7147806717060341E-3,5.4947308119745607E-5,-1.6587526225510295E-3,-1.9423185854409184E-3,-1.9071315100967659E-3,-1.8741252306306601E-3,-1.8400566243744918E-3,-1.8056743046628661E-3,-8.7255823651859032E-3,-2.8615013893300723E-3,-2.7892256788373277E-3,-2.7278051731041849E-3,-2.6642807659076843E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",-9.7767544674447482E-3,-9.7881065592748673E-3,-9.7995316092682749E-3,-9.811030412963051E-3,-1.6403253379296157E-2,-1.6414824710107578E-2,-1.6426471750138893E-2,-1.6438195340451767E-2,-1.6449996335471506E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-9.7994223697422944E-3,-9.8108837019306172E-3,-9.8224190511322362E-3,-1.7725460217657973E-2,-1.7518700653675889E-2,-1.7374378058364615E-2,-1.7269117653402777E-2,-1.7189929989032793E-2]
[null,null,null,{"$f":"D72+1","v":3},"Price","Irrigation","Mildura Irrigation","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,0,51.678173828124997,51.423387096774185,50.749297752808985,51.00157116451016,51,51.742764559014368,52.496346749207717,53.260904118679107,54.036596510059844,54.823586093931063,51.871821953140653,52.018567726999756,52.165728645755159,52.313305883854888,52.461300619069505,null,null,{"$f":"IFERROR((X75-W75)/W75,\"\")","v":1.4564010961066045E-2},1.456401096106612E-2,1.4564010961066146E-2,1.4564010961066173E-2,1.4564010961066109E-2,-5.3841135742799716E-2,2.8290075099283714E-3,2.8290075099284442E-3,2.8290075099284009E-3,2.8290075099285891E-3,null,null,null,"Price","Irrigation","Revenue cap - Variable","-",-4.9302580272708729E-3,-1.3108614232209659E-2,4.9709734493263991E-3,-3.080619820694519E-5,1.4564010961066076E-2,1.4564010961066076E-2,1.4564010961066076E-2,1.4564010961066076E-2,1.4564010961066076E-2,-5.3841135742799695E-2,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099286494E-3,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S75/R75-1)*(R77/R$13),\"-\")","v":"-"},-3.6676479575194725E-4,-9.5893217439693202E-4,3.9254566129960303E-4,-2.0426143338613782E-6,1.1571810864682624E-3,1.1672337816947449E-3,1.1783936447311918E-3,1.1885826031601335E-3,1.1982541497276506E-3,-4.4606297454525944E-3,2.2590879321061189E-4,2.2420391934587042E-4,2.2325360936828445E-4,2.2202198689112268E-4,null,"Price","Irrigation","Revenue cap - Variable",1.4564010961066076E-2,1.4564010961066076E-2,1.4564010961066076E-2,1.4564010961066076E-2,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099284273E-3,null,"Price","Irrigation","Revenue cap - Variable",1.4564010961066076E-2,1.4564010961066076E-2,1.4564010961066076E-2,4.983453397189308E-4,8.8641253724075497E-4,1.1636955450085029E-3,1.3717082113351431E-3,1.5335257200259633E-3]
[null,null,null,null,"Qty",{"$f":"+F75","v":"Irrigation"},"Mildura Irrigation","Usage Charge",{"$f":"+I75","v":"Revenue cap - Variable"},"ML WR",null,null,null,null,null,null,null,35353,30402,29425,32573,25960,32736,32899,33064,33229,33395,33562,33562,33562,33562,33562,33562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",-0.14004469210533754,-3.2136043681336712E-2,0.10698385726423099,-0.20302090688607133,0.26101694915254248,4.9792277614857383E-3,5.0153500106386861E-3,4.9903218001452476E-3,4.9956363417495986E-3,5.0007486150620561E-3,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S76/R76-1)*(R77/R$13),\"-\")","v":0},-2.3906191992116525E-3,7.8261714819314564E-3,-1.6032066347495221E-2,1.730680813446012E-2,3.9562371974397606E-4,4.0195561340143746E-4,4.0377362459937532E-4,4.0769857035890796E-4,4.1143664308971976E-4,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",4.9972887237710317E-3,4.9949664105295444E-3,4.995133893292758E-3,4.9962568351371583E-3,4.161817209059171E-3,3.5662131186424695E-3,3.1197418983344161E-3,2.772623832487664E-3,2.4950158654839516E-3,null,"Qty","Irrigation","Revenue cap - Variable",5.0028358274802898E-3,5.0004359931727915E-3,5.0005141486360039E-3,3.9984148978333689E-3,3.330903906799465E-3,2.8543820710902335E-3,2.4971392221706523E-3,2.2193716570064748E-3]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Irrigation"},"Mildura Irrigation","Usage Charge",{"$f":"+I76","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R75*R76/10^6","v":0},1.5711198407226561,1.5131331653225804,1.653056875702247,1.3240007874306838,1.6695359999999999,1.7022852112270137,1.7357392089158041,1.7698065829595881,1.8045521404534486,1.8399891964845143,1.7409220883913066,1.7458471700535658,1.7507861848088346,1.7557391720739377,1.7607061713772107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable","-",-3.6907862721282991E-2,9.2472832918070846E-2,-0.19905914497453359,0.26097810201446436,1.9615756250247918E-2,1.9652404584233452E-2,1.9627011862607846E-2,1.9632403805254661E-2,1.9637590533771565E-2,-5.3841135742799695E-2,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099284273E-3,2.8290075099286494E-3,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":"-"},-2.7455976254665416E-3,6.7646490446627711E-3,-1.5719215662346842E-2,1.7304232363164525E-2,1.5585666744030618E-3,1.5750434810556362E-3,1.5880478328250188E-3,1.6022188999665794E-3,1.6156829605971242E-3,-4.4606297454525944E-3,2.2590879321061189E-4,2.2420391934587042E-4,2.2325360936828445E-4,2.2202198689112268E-4,null,"Rev","Irrigation","Revenue cap - Variable",1.9634080252585839E-2,1.9631724117148863E-2,1.963189403913268E-2,1.9633033335514583E-2,7.0025985311270578E-3,6.4053094722655857E-3,5.957575181522401E-3,5.6094751160604694E-3,5.3310817940332988E-3,null,"Rev","Irrigation","Revenue cap - Variable",1.9639708144374213E-2,1.963727335885368E-2,1.9637352652573936E-2,4.4987528289830436E-3,4.2202689990236131E-3,4.0213992477986515E-3,3.8722727798814471E-3,3.7563008405505638E-3]
[null,null,null,{"$f":"D75+1","v":4},"Price","Irrigation","Mildura Irrigation","Garden fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X78-W78)/W78,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S78/R78-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F78","v":"Irrigation"},"Mildura Irrigation","Garden fee",{"$f":"+I78","v":"Revenue cap - Fixed "},"Property",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S79/R79-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Irrigation"},"Mildura Irrigation","Garden fee",{"$f":"+I79","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R78*R79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+1","v":5},"Price","Drainage","Mildura Drainage","Drainage div 1","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,54.818359374999993,59.71612903225806,58.933333333333337,59.192051756007388,59.16,58.518099193727807,57.883163171855422,57.255116364729005,56.633884022644374,56.0193922069503,127.2347864744911,144.55578683822088,164.2347669802283,186.59272848922126,211.99437223449604,null,null,{"$f":"IFERROR((X81-W81)/W81,\"\")","v":-1.0850250275053923E-2},-1.0850250275054036E-2,-1.0850250275053945E-2,-1.0850250275053687E-2,-1.0850250275053997E-2,1.2712632440647069,0.13613415673238397,0.13613415673238374,0.13613415673238397,0.1361341567323838,null,null,null,"Price","Drainage","Revenue cap - Fixed ","-",8.9345425749675078E-2,-1.3108614232209548E-2,4.3900184842882162E-3,-5.414874980091966E-4,-1.085025027505393E-2,-1.0850250275054041E-2,-1.085025027505393E-2,-1.0850250275053708E-2,-1.0850250275054041E-2,1.2712632440647069,0.13613415673238394,0.13613415673238372,0.13613415673238394,0.13613415673238372,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S81/R81-1)*(R83/R$13),\"-\")","v":"-"},1.7468792956562623E-3,-2.8507441917682467E-4,9.3098815793198208E-5,-1.2091152946528608E-5,-1.8976840602158272E-4,-2.251802784831025E-4,-2.2053259759621091E-4,-2.1579058078327509E-4,-2.1104276724588053E-4,2.4154410005790643E-2,5.9847846911411096E-3,6.7291672786741379E-3,7.5913557144193311E-3,8.5530215622274391E-3,null,"Price","Drainage","Revenue cap - Fixed ",-1.085025027505393E-2,-1.085025027505393E-2,-1.085025027505393E-2,-1.085025027505393E-2,0.13613415673238394,0.13613415673238394,0.13613415673238394,0.13613415673238394,0.13613415673238394,null,"Price","Drainage","Revenue cap - Fixed ",-1.0850250275054041E-2,-1.085025027505393E-2,-1.085025027505393E-2,0.1680545645688063,0.16267288744333452,0.15884401991801655,0.15598064625090791,0.15375847014921895]
[null,null,null,null,"Qty",{"$f":"+F81","v":"Drainage"},"Mildura Drainage","Drainage div 1",{"$f":"+I81","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,54244.9,7532.79,7532.79,7532.79,7532.79,6212,7532.79,7532.79,7532.79,7532.79,7532.79,7532.79,7532.79,7532.79,7532.79,7532.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",-0.86113367339602431,0,0,0,-0.1753387523082417,0.21261912427559571,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S82/R82-1)*(R83/R$13),\"-\")","v":0},0,0,0,-3.9152292147222201E-3,3.7186600567408619E-3,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0.10118986749588088,6.6370537972394006E-2,4.9375941927334743E-2,3.930946552348491E-2,3.265218634949596E-2,2.7923110913133931E-2,2.4390522177618834E-2,2.16513485186276E-2,1.9465284118828974E-2,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Drainage"},"Mildura Drainage","Drainage div 1",{"$f":"+I82","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R81*R82/10^6","v":0},0.41293518931640621,0.44982905961290315,0.44393242399999999,0.4458812955471349,0.36750191999999998,0.44080455242552091,0.43602171270932083,0.43129076800106697,0.42661115522693527,0.42198231742259312,0.95843292720718176,1.0889083855370818,1.2371460103609939,1.405563839236321,1.5969090872242893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-",8.9345425749674856E-2,-1.3108614232209548E-2,4.3900184842882162E-3,-0.17578529606395943,0.19946190328888869,-1.0850250275054041E-2,-1.0850250275054041E-2,-1.0850250275053708E-2,-1.085025027505393E-2,1.2712632440647069,0.13613415673238394,0.13613415673238372,0.13613415673238394,0.13613415673238372,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":"-"},1.7468792956562579E-3,-2.8507441917682467E-4,9.3098815793198208E-5,-3.9252003199971358E-3,3.4885432584157933E-3,-2.251802784831025E-4,-2.2053259759621316E-4,-2.1579058078327509E-4,-2.1104276724587839E-4,2.4154410005790643E-2,5.9847846911411096E-3,6.7291672786741379E-3,7.5913557144193311E-3,8.5530215622274391E-3,null,"Rev","Drainage","Revenue cap - Fixed ",8.924168183319714E-2,5.480015074944955E-2,3.7989950324802679E-2,2.8032697709322374E-2,0.17323142093603705,0.1678585568030222,0.16384506207891536,0.16073299332371382,0.15824933089028592,null,"Rev","Drainage","Revenue cap - Fixed ",-1.0850250275054041E-2,-1.085025027505393E-2,-1.085025027505393E-2,0.16805456456880608,0.16267288744333452,0.15884401991801655,0.15598064625090791,0.15375847014921895]
[null,null,null,{"$f":"D81+1","v":6},"Price","Drainage","Mildura Drainage","Drainage div 2","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,41.092187499999994,44.787096774193543,44.199999999999996,44.404251386321619,44.4,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X84-W84)/W84,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ","-",8.9917560952274656E-2,-1.310861423220977E-2,4.6210720887245316E-3,-9.5742776623608528E-5,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S84/R84-1)*(R86/R$13),\"-\")","v":"-"},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F84","v":"Drainage"},"Mildura Drainage","Drainage div 2",{"$f":"+I84","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S85/R85-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Drainage"},"Mildura Drainage","Drainage div 2",{"$f":"+I85","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R84*R85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR(S86/R86-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S86/R86-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+1","v":7},"Price","Drainage","Mildura Drainage","Drainage div 3","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,27.409179687499996,29.85806451612903,29.466666666666669,29.575600739371534,29.56,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X87-W87)/W87,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ","-",8.9345425749675078E-2,-1.3108614232209548E-2,3.6968576709797141E-3,-5.2748681282976939E-4,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S87/R87-1)*(R89/R$13),\"-\")","v":"-"},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Drainage"},"Mildura Drainage","Drainage div 3",{"$f":"+I87","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S88/R88-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Drainage"},"Mildura Drainage","Drainage div 3",{"$f":"+I88","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R87*R88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S89/R89-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","Drainage","Mildura Drainage","Drainage div 4","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0,13.6830078125,14.929032258064515,14.733333333333334,14.787800369685767,14.76,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X90-W90)/W90,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ","-",9.1063636200384268E-2,-1.3108614232209548E-2,3.6968576709797141E-3,-1.8799530011749388E-3,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S90/R90-1)*(R92/R$13),\"-\")","v":"-"},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F90","v":"Drainage"},"Mildura Drainage","Drainage div 4",{"$f":"+I90","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S91/R91-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Drainage"},"Mildura Drainage","Drainage div 4",{"$f":"+I91","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R90*R91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S92/R92-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":9},"Price","Irrigation","Merbein irrigation","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.75171065493646,95.553969359664194,93.405639647765611,91.305610603876445,89.252796289224307,87.246135180082419,85.284589618848912,83.367145277467159,81.492810632910235,79.66061645445771,null,null,{"$f":"IFERROR((X93-W93)/W93,\"\")","v":-2.2482893450635401E-2},-2.2482893450635279E-2,-2.248289345063512E-2,-2.248289345063546E-2,-2.2482893450635168E-2,-2.24828934506353E-2,-2.2482893450635182E-2,-2.2482893450635481E-2,-2.2482893450635259E-2,-2.2482893450635359E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S93/R93-1)*(R95/R$13),\"-\")","v":-1.4929277814691816E-4},-1.1561622225800082E-4,-5.2820138529810581E-5,-5.0841677400005734E-5,-8.5482289794819739E-5,-8.5919608418754263E-5,-8.3087681188073382E-5,-8.0415802581317521E-5,-7.7761282110082097E-5,-7.5156011169670261E-5,-7.2553149486506447E-5,-7.2249300219964332E-5,-6.9894208032769171E-5,-6.7841267822393742E-5,-6.5764107407194998E-5,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635144E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F93","v":"Irrigation"},"Merbein irrigation","Service Charge",{"$f":"+I93","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,789,795,795,795,803,803,803,803,803,803,803,803,803,803,803,803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",7.6045627376426506E-3,0,0,1.0062893081761004E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S94/R94-1)*(R95/R$13),\"-\")","v":4.6502145953595594E-5},0,0,3.9540481543076726E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Irrigation"},"Merbein irrigation","Service Charge",{"$f":"+I94","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R93*R94/10^6","v":8.7271771771771769E-2},8.5788574218749997E-2,8.3346774193548384E-2,8.2254213483146071E-2,8.2006931608133077E-2,8.0299999999999996E-2,7.8494623655913975E-2,7.6729837395810352E-2,7.5004728637155779E-2,7.3318405314912793E-2,7.1669995420247115E-2,7.0058646549606182E-2,6.8483525463935671E-2,6.6943817657806132E-2,6.5438726938226915E-2,6.3967475012929542E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.6995158032319435E-2,-2.8462998102466774E-2,-1.3108614232209659E-2,-3.006312558853419E-3,-2.0814479638008976E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S95/R95-1)*(R95/R$13),\"-\")","v":-1.0392593849101844E-4},-1.1561622225800037E-4,-5.2820138529810581E-5,-1.1812810220702551E-5,-8.5482289794819739E-5,-8.5919608418754263E-5,-8.3087681188073382E-5,-8.0415802581317914E-5,-7.7761282110081325E-5,-7.5156011169671006E-5,-7.2553149486506447E-5,-7.2249300219964685E-5,-6.9894208032768819E-5,-6.784126782239408E-5,-6.5764107407194672E-5,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D93+1","v":10},"Price","Irrigation","Merbein irrigation","Delivery Share Fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,342.89289289289292,398.05898437499997,384.75806451612902,379.7144194756554,381.58243992606282,381.56,386.42686266315042,391.35580298690974,396.34761278239222,401.40309396039675,406.52305866023141,414.48228751641454,420.23913979129463,426.07595048445478,431.99383015915862,437.99390480357249,null,null,{"$f":"IFERROR((X96-W96)/W96,\"\")","v":1.2755169994628404E-2},1.275516999462818E-2,1.2755169994628775E-2,1.2755169994628304E-2,1.2755169994628427E-2,1.9578788180956271E-2,1.3889260043837465E-2,1.3889260043838156E-2,1.3889260043837542E-2,1.3889260043837375E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",0.16088432459677393,-3.3414444544581645E-2,-1.310861423220977E-2,4.9195404614523763E-3,-5.880754383547071E-5,1.2755169994628446E-2,1.2755169994628224E-2,1.2755169994628668E-2,1.2755169994628224E-2,1.2755169994628446E-2,1.9578788180956375E-2,1.3889260043837393E-2,1.3889260043838059E-2,1.3889260043837615E-2,1.3889260043837393E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S96/R96-1)*(R98/R$13),\"-\")","v":1.3985491579350657E-2},-2.2786148515873787E-3,-8.8212680960329728E-4,3.2258105351769674E-4,-4.0748276822085376E-6,8.4019685920075945E-4,8.4179338012281037E-4,8.4409313974059287E-4,8.4565356684185571E-4,8.4678449513098271E-4,1.3000052438018514E-3,9.5788242744783295E-4,9.6113834897107301E-4,9.6761998431834132E-4,9.7289497483401882E-4,null,"Price","Irrigation","Revenue cap - Fixed ",1.2755169994628224E-2,1.2755169994628446E-2,1.2755169994628446E-2,1.2755169994628446E-2,1.3889260043837615E-2,1.3889260043837615E-2,1.3889260043837615E-2,1.3889260043837615E-2,1.3889260043837615E-2,null,"Price","Irrigation","Revenue cap - Fixed ",1.2755169994628446E-2,1.2755169994628446E-2,1.2755169994628446E-2,1.4116230403594443E-2,1.407839848214798E-2,1.4051376545198613E-2,1.4031110565019045E-2,1.4015348416003937E-2]
[null,null,null,null,"Qty",{"$f":"+F96","v":"Irrigation"},"Merbein irrigation","Delivery Share Fee",{"$f":"+I96","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,3618.1,3618.1,3617.7,3614.9,3626,3627.5,3627.5,3627.5,3627.5,3627.5,3627.5,3627.5,3627.5,3627.5,3627.5,3627.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,-1.1055526381253955E-4,-7.7397241341170542E-4,3.0706243602864891E-3,4.1367898510746848E-4,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S97/R97-1)*(R98/R$13),\"-\")","v":0},-7.5390409590173034E-6,-5.2083447088269336E-5,2.0134507457753286E-4,2.8664189492081909E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,{"$f":"IFERROR((AB97/$W97)^(1/CT$64)-1,\"-\")","v":0},0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Irrigation"},"Merbein irrigation","Delivery Share Fee",{"$f":"+I97","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R96*R97/10^6","v":1.2406207757757757},1.4402172113671874,1.3919392500000001,1.3726296549625467,1.3836179271719038,1.3841089,1.401763444310578,1.4196431753350152,1.4377509653681277,1.4560897233413392,1.4746623952899893,1.5035344979657939,1.5244174795929213,1.5455905103823595,1.567057618902348,1.5888228896749592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",0.16088432459677415,-3.352130566566236E-2,-1.3872440939827868E-2,8.0052708825213426E-3,3.5484711382705036E-4,1.2755169994628224E-2,1.2755169994628446E-2,1.2755169994628668E-2,1.2755169994628446E-2,1.2755169994628224E-2,1.9578788180956375E-2,1.3889260043837393E-2,1.3889260043838059E-2,1.3889260043837615E-2,1.3889260043837393E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S98/R98-1)*(R98/R$13),\"-\")","v":1.3985491579350676E-2},-2.285901979680348E-3,-9.335275148758148E-4,5.2491665333633615E-4,2.4587676139300456E-5,8.4019685920074482E-4,8.4179338012282511E-4,8.4409313974059287E-4,8.4565356684187046E-4,8.4678449513096797E-4,1.3000052438018514E-3,9.5788242744783295E-4,9.6113834897107301E-4,9.6761998431834132E-4,9.7289497483401882E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((Y98/$W98)^(1/CQ$64)-1,\"-\")","v":1.2755169994628224E-2},1.2755169994628446E-2,1.2755169994628446E-2,1.2755169994628446E-2,1.3889260043837615E-2,1.3889260043837615E-2,1.3889260043837615E-2,1.3889260043837615E-2,1.3889260043837615E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",1.2755169994628446E-2,1.2755169994628446E-2,1.2755169994628446E-2,1.4116230403594443E-2,1.407839848214798E-2,1.4051376545198613E-2,1.4031110565019045E-2,1.4015348416004159E-2]
[null,null,null,{"$f":"D96+1","v":11},"Price","Drainage","Merbein irrigation","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,49.221721721721721,48.45166015625,45.206451612903223,44.613857677902615,44.833179297597034,44.83,44.424628193987964,44.022921931163737,43.624848066136686,43.230373753230808,42.839466443774583,44.856418238060698,44.860822791066724,44.865227776565753,44.869633194600254,44.874039045212726,null,null,{"$f":"IFERROR((X99-W99)/W99,\"\")","v":-9.0424226190505153E-3},-9.0424226190505413E-3,-9.0424226190505396E-3,-9.0424226190505465E-3,-9.0424226190505743E-3,4.7081627333834773E-2,9.8192258299586416E-5,9.8192258299513449E-5,9.8192258299477819E-5,9.8192258300020015E-5,null,null,null,"Price","Drainage","Revenue cap - Variable",-1.5644750702247134E-2,-6.6978273456088422E-2,-1.310861423220977E-2,4.9159976543129424E-3,-7.0913944691053388E-5,-9.0424226190505275E-3,-9.0424226190505275E-3,-9.0424226190505275E-3,-9.0424226190505275E-3,-9.0424226190505275E-3,4.7081627333834808E-2,9.8192258299656388E-5,9.8192258299434343E-5,9.8192258299434343E-5,9.8192258300100477E-5,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Variable",{"$f":"IFERROR((S99/R99-1)*(R101/R$13),\"-\")","v":-1.0896681576776854E-3},-2.7982408084933448E-3,-5.0181783905119354E-4,2.0076278982538139E-4,-2.5642002454750757E-6,-3.7707646211704326E-4,-3.7705494585135252E-4,-3.7734645300349081E-4,-3.7730551406787001E-4,-3.7707203976739906E-4,1.9598119903987007E-3,4.3598643877730286E-6,4.3151788460497271E-6,4.2851876367072527E-6,4.2499428863574992E-6,null,"Price","Drainage","Revenue cap - Variable",-9.0424226190505275E-3,-9.0424226190505275E-3,-9.0424226190505275E-3,-9.0424226190505275E-3,9.8192258299656388E-5,9.8192258299656388E-5,9.8192258299656388E-5,9.8192258299656388E-5,9.8192258299656388E-5,null,"Price","Drainage","Revenue cap - Variable",-9.0424226190505275E-3,-9.0424226190505275E-3,-9.0424226190505275E-3,1.9364080382593407E-3,1.6298042768199128E-3,1.4108590351302741E-3,1.2466815119156482E-3,1.1190064917638853E-3]
[null,null,null,null,"Qty",{"$f":"+F99","v":"Drainage"},"Merbein irrigation","Usage Charge",{"$f":"+I99","v":"Revenue cap - Variable"},"ML WR",null,null,null,null,null,null,null,20195,18211,17516,19162,16105,19545.705119999999,19936.619222400001,20335.351606848002,20742.058638984963,21156.899811764662,21580.037807999957,21580,21580,21580,21580,21580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Variable",-9.8242139143352336E-2,-3.8163747185766872E-2,9.3971226307376199E-2,-0.15953449535539088,0.21364204408568765,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,-1.7519895142426023E-6,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Variable",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":-6.8426357699183553E-3},-1.5944178502936375E-3,3.5973625345300021E-3,-6.5151760869603028E-3,7.7251517212161393E-3,8.3401645333988465E-4,8.3396886373564424E-4,8.3461361827636695E-4,8.3452306967596302E-4,8.3400667200178417E-4,-7.2928024189128677E-8,0,0,0,0,null,"Qty","Drainage","Revenue cap - Variable",2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.6638805769919607E-2,1.4244990017120429E-2,1.2453327926685631E-2,1.1062001380031994E-2,9.9503168938008812E-3,null,"Qty","Drainage","Revenue cap - Variable",2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.5967897226152772E-2,1.3288983523228826E-2,1.1379799588630002E-2,9.950272658203918E-3,{"$f":"IFERROR((AG100/$X100)^(1/DK$64)-1,\"-\")","v":8.8398154513520399E-3}]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Drainage"},"Merbein irrigation","Usage Charge",{"$f":"+I100","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R99*R100/10^6","v":0.99403267017017016},0.88235318310546873,0.7918362064516129,0.85489074082396999,0.72203835258780025,0.8762339605295999,0.8856768964002335,0.89522159623103459,0.90486915670461687,0.91462068632224491,0.924477305531201,0.96800150557734987,0.9680965558312199,0.96819161541828902,0.96828668433947351,0.96838176259569064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Variable",-0.11234991607024625,-0.10258587874673786,7.963077952057529E-2,-0.15540276890602711,0.21355597994089837,1.0776728928568735E-2,1.0776728928568513E-2,1.0776728928568513E-2,1.0776728928568513E-2,1.0776728928568513E-2,4.707979285780306E-2,9.8192258299656388E-5,9.8192258299656388E-5,9.8192258299434343E-5,9.8192258300100477E-5,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Variable",{"$f":"IFERROR((S101/R101-1)*(R101/R$13),\"-\")","v":-7.8252525968293893E-3},-4.2858673040067413E-3,3.048388257760248E-3,-6.3464418874958567E-3,7.7220396999887666E-3,4.4939846198051119E-4,4.4937281896726609E-4,4.4972023621280769E-4,4.4967144532673698E-4,4.4939319143903853E-4,1.9597356288044501E-3,4.3598643877730286E-6,4.3151788460594858E-6,4.2851876367072527E-6,4.2499428863574992E-6,null,"Rev","Drainage","Revenue cap - Variable",1.0776728928568513E-2,1.0776728928568513E-2,1.0776728928568513E-2,1.0776728928568513E-2,1.6738631830133244E-2,1.4344581023159275E-2,1.2552743005377787E-2,1.1161279841228389E-2,1.0049486196187063E-2,null,"Rev","Drainage","Revenue cap - Variable",{"$f":"IFERROR((Z101/$X101)^(1/DD$64)-1,\"-\")","v":1.0776728928568513E-2},1.0776728928568513E-2,1.0776728928568513E-2,1.7935225628954887E-2,1.4940446242229566E-2,1.2806713916827972E-2,1.1209358991081109E-2,9.9687137539918869E-3]
[null,null,null,{"$f":"D99+1","v":12},"Price","Irrigation","Merbein irrigation","Garden fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,479.2757757757758,479.12109375,466.90967741935481,460.78913857677901,463.05831792975971,463.05,463.345322859688,463.64083406964369,463.93653374999258,464.23242202093701,464.52849900275567,463.37915210562062,463.43403353275693,463.48892145990737,463.5438158878419,463.59871681733034,null,null,{"$f":"IFERROR((X102-W102)/W102,\"\")","v":6.3777747476079325E-4},6.3777747476082578E-4,6.377774747607153E-4,6.3777747476097702E-4,6.3777747476091739E-4,-2.4742225710638875E-3,1.1843741110691806E-4,1.1843741110689589E-4,1.1843741110708787E-4,1.1843741110705197E-4,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-3.2274117239794453E-4,-2.5487118997555513E-2,-1.3108614232209659E-2,4.9245504353454539E-3,-1.7963028494771827E-5,6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476101432E-4,6.3777747476101432E-4,-2.4742225710638888E-3,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110717509E-4,1.1843741110695305E-4,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S102/R102-1)*(R104/R$13),\"-\")","v":-3.6850528681463511E-7},-1.9658647530473974E-5,-1.006056873524074E-5,3.685604097635737E-6,-1.2496734119133009E-8,4.0758632503073954E-7,4.0347486316380327E-7,3.9973647051010115E-7,3.9568384021503944E-7,3.9147240362670489E-7,-1.5007757935059432E-6,7.3003401142046943E-8,7.2256630329881618E-8,7.1755887290775477E-8,7.1167151107784952E-8,null,"Price","Irrigation","Revenue cap - Fixed ",6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,null,"Price","Irrigation","Revenue cap - Fixed ",6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,1.4601747917009078E-5,3.1906943101178697E-5,4.4267980150225483E-5,5.3538858205248729E-5,6.0749600556242456E-5]
[null,null,null,null,"Qty",{"$f":"+F102","v":"Irrigation"},"Merbein irrigation","Garden fee",{"$f":"+I102","v":"Revenue cap - Fixed "},"Property",null,null,null,null,null,null,null,34,34,34,34,30,29,29,29,29,29,29,29,29,29,29,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR(S103/R103-1,\"-\")","v":0},0,0,-0.11764705882352944,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S103/R103-1)*(R104/R$13),\"-\")","v":0},0,0,-8.8048744300123292E-5,-2.3189731291265287E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Irrigation"},"Merbein irrigation","Garden fee",{"$f":"+I103","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R102*R103/10^6","v":1.6295376376376375E-2},1.6290117187500001E-2,1.5874929032258064E-2,1.5666830711610485E-2,1.3891749537892791E-2,1.3428450000000001E-2,1.3437014362930952E-2,1.3445584188019668E-2,1.3454159478749785E-2,1.3462740238607173E-2,1.3471326471079913E-2,1.3437995411062999E-2,1.3439586972449952E-2,1.3441178722337315E-2,1.3442770660747415E-2,1.344436278770258E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-3.2274117239772249E-4,-2.5487118997555513E-2,-1.310861423220977E-2,-0.11330186726293046,-3.3350697594211498E-2,6.3777747476057023E-4,6.3777747476079227E-4,6.3777747476057023E-4,6.3777747476101432E-4,6.3777747476079227E-4,-2.4742225710637777E-3,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110717509E-4,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S104/R104-1)*(R104/R$13),\"-\")","v":-3.6850528681438158E-7},-1.9658647530473974E-5,-1.0060568735240826E-5,-8.4796740684562301E-5,-2.3201811467580377E-5,4.0758632503059766E-7,4.0347486316380327E-7,3.9973647050996197E-7,3.9568384021503944E-7,3.9147240362656862E-7,-1.5007757935058759E-6,7.3003401142046943E-8,7.2256630329881618E-8,7.1755887290640957E-8,7.1167151107918373E-8,null,"Rev","Irrigation","Revenue cap - Fixed ",6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,1.1843741110695305E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",6.3777747476079227E-4,6.3777747476079227E-4,6.3777747476079227E-4,1.4601747917009078E-5,3.1906943101400742E-5,4.4267980150225483E-5,5.3538858205248729E-5,6.0749600556242456E-5]
[null,null,null,{"$f":"D102+1","v":13},"Price","Drainage","Merbein drainage","Drainage div 1","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,123.88388388388388,97.637109374999994,94.858064516129033,93.614606741573041,94.07818853974122,94.08,92.5565393098653,91.057748395181108,89.583227772176912,88.132584426021552,86.705431706070215,125.46658738375511,131.63353622595409,138.10360368176438,144.8916886738572,152.01342243854867,null,null,{"$f":"IFERROR((X105-W105)/W105,\"\")","v":-1.6193247131533778E-2},-1.6193247131534028E-2,-1.6193247131533833E-2,-1.6193247131533989E-2,-1.6193247131533837E-2,0.44704414608169518,4.9152120662504351E-2,4.9152120662504822E-2,4.915212066250476E-2,4.9152120662504531E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.21186593191964287,-2.8462998102466774E-2,-1.3108614232209659E-2,4.9520242011795723E-3,1.9254837777982203E-5,-1.6193247131533806E-2,-1.6193247131534028E-2,-1.6193247131533806E-2,-1.6193247131534028E-2,-1.6193247131533806E-2,0.44704414608169518,4.9152120662504295E-2,4.9152120662504739E-2,4.9152120662504739E-2,4.9152120662504517E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S105/R105-1)*(R107/R$13),\"-\")","v":-5.5363699177262546E-3},-3.9612152591102668E-4,-1.8089895259076999E-4,6.6516503659747316E-5,2.7247767991233168E-7,-2.1774816817699463E-4,-2.129844910892392E-4,-2.0849283597092289E-4,-2.0391112583569425E-4,-1.9932349335103104E-4,5.3724743432622584E-3,8.750081276603076E-4,9.1292397733125591E-4,9.5563544624655298E-4,9.9903815914143988E-4,null,"Price","Drainage","Revenue cap - Fixed ",-1.6193247131533917E-2,-1.6193247131533917E-2,-1.6193247131533917E-2,-1.6193247131533917E-2,4.9152120662504739E-2,4.9152120662504739E-2,4.9152120662504739E-2,4.9152120662504739E-2,4.9152120662504739E-2,null,"Price","Drainage","Revenue cap - Fixed ",-1.6193247131533917E-2,-1.6193247131533917E-2,-1.6193247131533917E-2,6.2733071012527342E-2,6.0457431900474257E-2,5.8834959375091644E-2,5.7619734225216712E-2,5.6675523437513142E-2]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Drainage"},"Merbein drainage","Drainage div 1",{"$f":"+I105","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,3010.4,3010.4,3009.2,3003.6,3003.6,3003.3,3018.3,3033.3,3048.3,3063.3,3078.3,3093.3,3108.3,3123.3,3138.3,3153.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",0,-3.9861812383745754E-4,-1.8609597235145214E-3,0,-9.9880143827335566E-5,4.9945060433522759E-3,4.9696849219760253E-3,4.9451092869152724E-3,4.9207755142210985E-3,4.8966800509253616E-3,4.8728194133125236E-3,4.849190185238994E-3,4.8257890165042117E-3,4.8026126212659115E-3,4.7796577765031323E-3,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S106/R106-1)*(R107/R$13),\"-\")","v":0},-5.5475961773893243E-6,-2.5681255000257875E-5,0,-1.4134167305477231E-6,6.7160374510129303E-5,6.5364642766410863E-5,6.366974153116975E-5,6.1964154992457445E-5,6.0273481016175896E-5,5.8560429673063386E-5,8.6325488452252018E-5,8.9631504059788642E-5,9.3374340590229553E-5,9.7148616214363904E-5,null,"Qty","Drainage","Revenue cap - Fixed ",4.9820954060348921E-3,4.9697665484149667E-3,4.957518565961605E-3,4.9453505682983678E-3,4.933261678917944E-3,4.921251034901708E-3,4.9093177866461613E-3,4.8974610975975885E-3,4.885680143992488E-3,null,"Qty","Drainage","Revenue cap - Fixed ",4.957397029322852E-3,4.945189709339326E-3,4.9330620752039422E-3,4.921013253906148E-3,4.9090423859674548E-3,4.8971486251696561E-3,4.8853311382894837E-3,4.8735891048414803E-3]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Drainage"},"Merbein drainage","Drainage div 1",{"$f":"+I106","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R105*R106/10^6","v":0.37294004404404402},0.29392675406249996,0.2854468877419355,0.28118083280898876,0.28257324709796672,0.28255046400000006,0.27936340259896641,0.27620546820710284,0.2730765532179269,0.26997654587223185,0.26690533042079595,0.38810579475416973,0.40915652065113312,0.43133898537925475,0.45471358656516608,0.47934392497547557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-0.21186593191964287,-2.8850270359401575E-2,-1.4945179352607085E-2,4.9520242011795723E-3,-8.0627229225194164E-5,-1.1279618358841725E-2,-1.1304037545665446E-2,-1.1328215221393934E-2,-1.1352154951293492E-2,-1.1375860230797175E-2,0.4540953308886424,5.4239658828843629E-2,5.4215107443040145E-2,5.4190791878826472E-2,5.4166708754763926E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S107/R107-1)*(R107/R$13),\"-\")","v":-5.5363699177262546E-3},-4.0151122086894202E-4,-2.0624356192623238E-4,6.6516503659747316E-5,-1.1409662657434699E-6,-1.5167533820875762E-4,-1.4867831413680963E-4,-1.4585411429916746E-4,-1.4295037171832607E-4,-1.4002603570842842E-4,5.4572138702126951E-3,9.6557669693721508E-4,1.0069610598937566E-3,1.0535993336922571E-3,1.10096183586217E-3,null,"Rev","Drainage","Revenue cap - Fixed ",-1.1291828027641948E-2,-1.1303957241023399E-2,-1.1316006888870134E-2,-1.1327977847140125E-2,5.4327862614724554E-2,5.4315261622084332E-2,5.4302741829370449E-2,5.4290302358911413E-2,5.4277942346453223E-2,null,"Rev","Drainage","Revenue cap - Fixed ",-1.1316126457436071E-2,-1.1328136101270259E-2,-1.1340067349628891E-2,6.7962794540344484E-2,6.5663262382187781E-2,6.402023154067682E-2,6.278655684529677E-2,6.1825325755890947E-2]
[null,null,null,{"$f":"D105+1","v":14},"Price","Drainage","Merbein drainage","Drainage div 2","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,92.912912912912915,73.206249999999997,71.122580645161293,70.190262172284648,70.54842883548983,70.52,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X108-W108)/W108,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.21209821428571429,-2.8462998102466774E-2,-1.310861423220977E-2,5.1027970564641034E-3,-4.02969080376403E-4,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S108/R108-1)*(R110/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F108","v":"Drainage"},"Merbein drainage","Drainage div 2",{"$f":"+I108","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S109/R109-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Drainage"},"Merbein drainage","Drainage div 2",{"$f":"+I109","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R108*R109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S110/R110-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","Drainage","Merbein drainage","Drainage div 3","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,61.941941941941941,48.775390625,47.387096774193552,46.765917602996254,47.01866913123844,47,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X111-W111)/W111,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.21256277901785714,-2.8462998102466774E-2,-1.310861423220977E-2,5.4046096216444628E-3,-3.9705784071286665E-4,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S111/R111-1)*(R113/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F111","v":"Drainage"},"Merbein drainage","Drainage div 3",{"$f":"+I111","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S112/R112-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Drainage"},"Merbein drainage","Drainage div 3",{"$f":"+I112","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R111*R112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S113/R113-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+1","v":16},"Price","Drainage","Merbein drainage","Drainage div 4","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,30.970970970970971,24.3876953125,23.693548387096776,23.382958801498127,23.48890942698706,23.48,23.732235884550182,23.987181434409344,24.244865758386091,24.505318277992856,24.768568730805182,30.057118828696861,31.320033956022108,32.636013205291867,34.007286180837291,35.436176168657859,null,null,{"$f":"IFERROR((X114-W114)/W114,\"\")","v":1.0742584520876546E-2},1.0742584520876642E-2,1.0742584520876709E-2,1.0742584520876435E-2,1.074258452087681E-2,0.21351859913141449,4.2017171856122346E-2,4.2017171856122047E-2,4.2017171856122242E-2,4.2017171856122151E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.21256277901785714,-2.8462998102466774E-2,-1.310861423220977E-2,4.531104313545864E-3,-3.7930356088922146E-4,1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876397E-2,1.0742584520876841E-2,0.21351859913141458,4.2017171856122415E-2,4.2017171856121971E-2,4.2017171856122193E-2,4.2017171856122193E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S114/R114-1)*(R116/R$13),\"-\")","v":-3.5472625592843881E-5},-2.5274724190071599E-6,-1.1622025046778195E-6,3.6137880585150695E-7,-3.1857230026862743E-8,8.5709630955901959E-7,8.5701845162605531E-7,8.5765205338949666E-7,8.5753003665452708E-7,8.5697045265926965E-7,1.7002059242822237E-5,4.1361099665170899E-6,4.2653053724256816E-6,4.4131979375544838E-6,4.5603575114272901E-6,null,"Price","Drainage","Revenue cap - Fixed ",1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,null,"Price","Drainage","Revenue cap - Fixed ",1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,4.838726876599897E-2,4.7322888056577472E-2,4.656327778820768E-2,4.599393166046073E-2,4.5551321039348336E-2]
[null,null,null,null,"Qty",{"$f":"+F114","v":"Drainage"},"Merbein drainage","Drainage div 4",{"$f":"+I114","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,76.900000000000006,76.900000000000006,77.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,71.400000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",0,6.5019505851755532E-3,-7.7519379844961267E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S115/R115-1)*(R116/R$13),\"-\")","v":0},5.7736366051875778E-7,-6.8728254429452306E-6,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Drainage"},"Merbein drainage","Drainage div 4",{"$f":"+I115","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R114*R115/10^6","v":2.3816676676676678E-3},1.8754137695312502E-3,1.8338806451612907E-3,1.6695432584269664E-3,1.6771081330868762E-3,1.6764720000000002E-3,1.6944816421568831E-3,1.7126847544168273E-3,1.7310834151487669E-3,1.74967972504869E-3,1.7684758073794901E-3,2.1460782843689564E-3,2.2362504244599784E-3,2.3302113428578393E-3,2.4281202333117824E-3,2.530142978442171E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-0.21256277901785714,-2.2146112524459305E-2,-8.9611822431263422E-2,4.531104313545864E-3,-3.7930356088911044E-4,1.0742584520876397E-2,1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876397E-2,1.0742584520876841E-2,0.21351859913141458,4.2017171856121971E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S116/R116-1)*(R116/R$13),\"-\")","v":-3.5472625592843881E-5},-1.9665422592621718E-6,-7.9449347302061758E-6,3.6137880585150695E-7,-3.1857230026853419E-8,8.570963095590019E-7,8.5701845162605531E-7,8.5765205338949666E-7,8.5753003665452708E-7,8.5697045265926965E-7,1.7002059242822237E-5,4.1361099665170459E-6,4.2653053724257044E-6,4.4131979375544838E-6,4.5603575114272901E-6,null,"Rev","Drainage","Revenue cap - Fixed ",1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,4.2017171856122193E-2,null,"Rev","Drainage","Revenue cap - Fixed ",1.0742584520876619E-2,1.0742584520876619E-2,1.0742584520876619E-2,4.8387268765999192E-2,4.7322888056577472E-2,4.656327778820768E-2,4.599393166046073E-2,4.5551321039348336E-2]
[null,null,null,{"$f":"D114+1","v":17},"Price","Irrigation","Red Cliffs irrigation","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.751710654936488,95.553969359664208,93.405639647765611,91.30561060387646,89.252796289224307,87.246135180082419,85.284589618848912,83.367145277467159,81.492810632910235,79.660616454457724,null,null,{"$f":"IFERROR((X117-W117)/W117,\"\")","v":-2.2482893450635116E-2},-2.2482893450635418E-2,-2.2482893450635266E-2,-2.2482893450635307E-2,-2.2482893450635321E-2,-2.24828934506353E-2,-2.2482893450635182E-2,-2.2482893450635481E-2,-2.2482893450635259E-2,-2.2482893450635186E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S117/R117-1)*(R119/R$13),\"-\")","v":-2.3633292763688315E-4},-1.8324080508815225E-4,-8.4246459944402273E-5,-8.160249102189599E-5,-1.3689940806492924E-4,-1.3856275579363097E-4,-1.3399570004801444E-4,-1.2968675509689504E-4,-1.2540580365199915E-4,-1.2120427704199744E-4,-1.1700663584685658E-4,-1.1651661741575818E-4,-1.1271855467302127E-4,-1.0940777313823151E-4,-1.0605793162181405E-4,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F117","v":"Irrigation"},"Red Cliffs irrigation","Service Charge",{"$f":"+I117","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,1249,1260,1268,1276,1286,1295,1295,1295,1295,1295,1295,1295,1295,1295,1295,1295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",8.8070456365092475E-3,6.3492063492063266E-3,6.3091482649841879E-3,7.8369905956112706E-3,6.9984447900466318E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S118/R118-1)*(R119/R$13),\"-\")","v":8.5253934248258255E-5},4.0875303399557916E-5,4.0547642731240026E-5,4.9425601928845819E-5,4.6029637338755884E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Irrigation"},"Red Cliffs irrigation","Service Charge",{"$f":"+I118","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R117*R118/10^6","v":0.13815265265265264},0.13596679687499999,0.13293548387096774,0.13202059925093632,0.13133364140480591,0.1295,0.12658846529814274,0.12374239032076514,0.12096030334385646,0.11824076573202001,0.11558237119454547,0.11298374505820674,0.11044354355640934,0.10796045313431998,0.10553318976961876,0.10316049830852275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.5822032626100824E-2,-2.2294509201530088E-2,-6.8821701579651062E-3,-5.2034140886202396E-3,-1.3961703834542538E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S119/R119-1)*(R119/R$13),\"-\")","v":-1.5316038826773258E-4},-1.4352893537169305E-4,-4.4230340619752457E-5,-3.2816407047765806E-5,-9.1827853675306091E-5,-1.3856275579363168E-4,-1.3399570004801444E-4,-1.2968675509689504E-4,-1.2540580365199915E-4,-1.2120427704199744E-4,-1.17006635846856E-4,-1.1651661741575874E-4,-1.1271855467302072E-4,-1.0940777313823206E-4,-1.0605793162181458E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D117+1","v":18},"Price","Irrigation","Red Cliffs irrigation","Delivery Share Fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,464.56456456456453,489.78261718749997,449.75806451612902,443.86235955056179,446.04417744916816,446.04,448.93176135361847,451.84227054089808,454.77164910757682,457.72001938739606,460.68750450721035,435.5244799442728,433.79615484275519,432.07468838591569,430.36005335607001,428.65222264354384,null,null,{"$f":"IFERROR((X120-W120)/W120,\"\")","v":6.4831883992880661E-3},6.4831883992877929E-3,6.4831883992880783E-3,6.4831883992878441E-3,6.4831883992880878E-3,-5.4620592737487018E-2,-3.9683764773423497E-3,-3.9683764773422213E-3,-3.9683764773423202E-3,-3.9683764773426932E-3,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR(S120/R120-1,\"-\")","v":5.4283203125000012E-2},-8.1719014245964172E-2,-1.310861423220977E-2,4.9155280948256497E-3,-9.3655502735323637E-6,6.4831883992879646E-3,6.4831883992877426E-3,6.4831883992881867E-3,6.4831883992877426E-3,6.4831883992881867E-3,-5.4620592737486984E-2,-3.9683764773423835E-3,-3.9683764773422725E-3,-3.9683764773422725E-3,-3.9683764773427166E-3,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S120/R120-1)*(R122/R$13),\"-\")","v":9.1504084859626179E-3},-9.813843956260929E-3,-1.4730605805598506E-3,5.3953007712821699E-4,-1.087947528980396E-6,7.1987170868816324E-4,7.1814325514909692E-4,7.1701112935825104E-4,7.1524755579649262E-4,7.1312160915298971E-4,-5.983141196412552E-3,-4.1943675243107716E-4,-4.1423125060760432E-4,-4.1045251039566796E-4,-4.0618477429032551E-4,null,"Price","Irrigation","Revenue cap - Fixed ",6.4831883992879646E-3,6.4831883992879646E-3,6.4831883992879646E-3,6.4831883992879646E-3,-3.9683764773422725E-3,-3.9683764773422725E-3,-3.9683764773422725E-3,-3.9683764773422725E-3,-3.9683764773422725E-3,null,"Price","Irrigation","Revenue cap - Fixed ",6.4831883992879646E-3,6.4831883992879646E-3,6.4831883992879646E-3,-6.0456294292497992E-3,-5.6997216934492334E-3,-5.4525710397478333E-3,-5.2671677345068613E-3,-5.1229412687957554E-3]
[null,null,null,null,"Qty",{"$f":"+F120","v":"Irrigation"},"Red Cliffs irrigation","Delivery Share Fee",{"$f":"+I120","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,5178.5,5178.5,5168.1000000000004,5176.5,5200.3999999999996,5230.8,5240.8,5250.8,5260.8,5270.8,5280.8,5290.8,5300.8,5310.8,5320.8,5330.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,-2.0083035628076784E-3,1.6253555465257641E-3,4.6170192214816108E-3,5.8457041766017959E-3,1.9117534602737241E-3,1.9081056327279189E-3,1.9044716995504363E-3,1.9008515815084337E-3,1.8972451999696993E-3,1.8936524768975449E-3,1.8900733348454768E-3,1.8865076969514227E-3,1.8829554869321807E-3,1.8794166290783121E-3,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S121/R121-1)*(R122/R$13),\"-\")","v":0},-2.4118227519087819E-4,1.8264685668286753E-4,5.0676563913664059E-4,6.7906521542653573E-4,2.1227475514808445E-4,2.1136100107874365E-4,2.1062590195210316E-4,2.0970845884336342E-4,2.0868845182853623E-4,2.0743074321195377E-4,1.9977092041304436E-4,1.9691943217857634E-4,1.9475566670333112E-4,1.9236844680392727E-4,null,"Qty","Irrigation","Revenue cap - Fixed ",1.909929544840594E-3,1.9081102597737765E-3,1.9062955852773289E-3,1.9044855016754347E-3,1.9026799894115154E-3,1.9008790290473421E-3,1.8990826012619255E-3,1.8972906868501838E-3,1.8955032667233862E-3,null,"Qty","Irrigation","Revenue cap - Fixed ",1.9062886644916066E-3,1.9044763002189491E-3,1.9026685202636617E-3,1.9008653050998081E-3,1.8990666353180252E-3,1.8972724916270778E-3,1.8954828548516378E-3,1.8936977059318405E-3]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Irrigation"},"Red Cliffs irrigation","Delivery Share Fee",{"$f":"+I121","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R120*R121/10^6","v":2.4057475975975975},2.5363392831054683,2.3243946532258066,2.2976535042134829,2.3196081404066535,2.3331460320000001,2.3527615749020439,2.3725333941561479,2.3924626916251404,2.4125506781870873,2.4327985738016764,2.3042729184891586,2.299466657590477,2.2946622550799214,2.2898597718969773,2.2850592684682036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",5.428320312499979E-2,-8.3563201221312444E-2,-1.150456484453366E-2,9.5552424040046269E-3,5.8362838780920967E-3,8.4073361174177297E-3,8.4036646403182758E-3,8.4000071476679761E-3,8.3963635597184005E-3,8.3927337973286331E-3,-5.2830372681316518E-2,-2.0858036650592826E-3,-2.0893551531596666E-3,-2.092893266672391E-3,-2.096418081006246E-3,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S122/R122-1)*(R122/R$13),\"-\")","v":9.1504084859625797E-3},-1.0035317053669597E-2,-1.2928079710619719E-3,1.0487867370015066E-3,6.7797090807816254E-4,9.3352268106629602E-4,9.3087454941808475E-4,9.2900255871448576E-4,9.2631559408748627E-4,9.2316302753145299E-4,-5.7870404433468265E-3,-2.2045859823944882E-4,-2.1809326887160764E-4,-2.1646970749891918E-4,-2.1457971790566569E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",8.4055003771972281E-3,8.4036692973625815E-3,8.4018428579892834E-3,8.4000210392745078E-3,-2.0732470384445811E-3,-2.075040851920007E-3,-2.0768301508038434E-3,-2.0786149542244559E-3,-2.0803952811953019E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",8.4018358923350078E-3,8.4000117781630745E-3,8.3981922780298479E-3,-4.1562560513797031E-3,-3.8114792094298133E-3,-3.5656435611630677E-3,-3.3816687057894868E-3,-3.2389448649922103E-3]
[null,null,null,{"$f":"D120+1","v":19},"Price","Irrigation","Red Cliffs irrigation","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,48.668668668668666,49.304150390624997,44.011290322580642,43.434363295880146,43.648521256931609,43.65,44.352958832764457,45.067238424304662,45.793021089108024,46.530492077734777,47.27983962410179,44.118968120757458,44.197617874892906,44.27640783593003,44.355338253812093,44.434409378927889,null,null,{"$f":"IFERROR((X123-W123)/W123,\"\")","v":1.6104440613160572E-2},1.6104440613160433E-2,1.6104440613160544E-2,1.6104440613160659E-2,1.6104440613160444E-2,-6.6854530989843244E-2,1.7826743798761704E-3,1.7826743798760674E-3,1.7826743798762138E-3,1.7826743798758002E-3,null,null,null,"Price","Irrigation","Revenue cap - Variable",1.305730646306813E-2,-0.10735120727383574,-1.310861423220977E-2,4.9306112672262703E-3,3.3878423044031436E-5,1.610444061316052E-2,1.610444061316052E-2,1.610444061316052E-2,1.6104440613160742E-2,1.610444061316052E-2,-6.6854530989843286E-2,1.7826743798761147E-3,1.7826743798761147E-3,1.7826743798761147E-3,1.7826743798758926E-3,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S123/R123-1)*(R125/R$13),\"-\")","v":1.4797368786025479E-3},-7.3834836647872883E-3,-7.7976799859893543E-4,2.8753731104548845E-4,1.7254749924436227E-6,9.543746942665438E-4,9.7374062718419917E-4,9.9432435589410953E-4,1.0144487577032429E-3,1.0344522527308544E-3,-4.3738937049191779E-3,1.1086842898042887E-4,1.0991692922901284E-4,1.0933683652844955E-4,1.0862020767362405E-4,null,"Price","Irrigation","Revenue cap - Variable",1.610444061316052E-2,1.610444061316052E-2,1.610444061316052E-2,1.610444061316052E-2,1.7826743798761147E-3,1.7826743798761147E-3,1.7826743798761147E-3,1.7826743798761147E-3,1.7826743798761147E-3,null,"Price","Irrigation","Revenue cap - Variable",1.610444061316052E-2,1.610444061316052E-2,1.610444061316052E-2,-1.0573637848567685E-3,-5.8458383753901E-4,-2.4674688697290392E-4,6.7057679615789567E-6,2.0388003244375952E-4]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Irrigation"},"Red Cliffs irrigation","Usage Charge",{"$f":"+I123","v":"Revenue cap - Variable"},"ML WR",null,null,null,null,null,null,null,33232,29462,27957,28106,23300,28527.550414999998,28955.463671224996,29389.795626293369,29830.642560687767,30278.102199098081,30732.273732084548,30732,30732,30732,30732,30732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",-0.11344487241213286,-5.1082750661869514E-2,5.3296133347640051E-3,-0.1709955169714652,0.22435838690987109,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,-8.9069909676720016E-6,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S124/R124-1)*(R125/R$13),\"-\")","v":-1.2856293284637282E-2},-3.5134086019379248E-3,3.1703289529594743E-4,-9.9719058116840061E-3,1.1426883283641364E-2,8.8892379175836537E-4,9.0696161131028708E-4,9.2613371036452793E-4,9.4487798310195553E-4,9.6350964083051895E-4,-5.8273135936278091E-7,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.2482962374993356E-2,1.0690186836292526E-2,9.3476887016348265E-3,8.3047564631086868E-3,7.4711866224221879E-3,null,"Qty","Irrigation","Revenue cap - Variable",1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.1980304367944283E-2,9.9736659105837955E-3,8.5427892661429361E-3,7.4709622830291256E-3,6.638106649535791E-3]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Irrigation"},"Red Cliffs irrigation","Usage Charge",{"$f":"+I124","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R123*R124/10^6","v":1.6173571971971969},1.4525988788085935,1.2304236435483871,1.2207662147940073,1.0170105452865066,1.2452275756147499,1.2842604881934492,1.3245169267317496,1.3660352438832184,1.4088549945039772,1.4530169733369536,1.3558641282871182,1.3582811925312088,1.3607025656138017,1.3631282552161534,1.365558269033212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",-0.10186885041481364,-0.15295016298128516,-7.8488647426581126E-3,-0.16690801812686351,0.22439986624126029,3.1346007222357919E-2,3.1346007222357697E-2,3.1346007222357919E-2,3.1346007222357919E-2,3.1346007222357697E-2,-6.6862842508107256E-2,1.7826743798761147E-3,1.7826743798761147E-3,1.7826743798763367E-3,1.7826743798756706E-3,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S125/R125-1)*(R125/R$13),\"-\")","v":-1.1544424967431331E-2},-1.0519723611660894E-2,-4.668909652263482E-4,-9.7335360917893202E-3,1.1428995883419764E-2,1.8576141064389126E-3,1.8953083479022411E-3,1.9353729315970546E-3,1.9745434721707383E-3,2.0134786773523274E-3,-4.3744374780468158E-3,1.1086842898042887E-4,1.0991692922901284E-4,1.0933683652846317E-4,1.0862020767361053E-4,null,"Rev","Irrigation","Revenue cap - Variable",3.1346007222357919E-2,3.1346007222357919E-2,3.1346007222357919E-2,3.1346007222357919E-2,1.4287889812080179E-2,1.2491918338357832E-2,1.114702696667047E-2,1.0102235519562575E-2,9.2671796952772389E-3,null,"Rev","Irrigation","Revenue cap - Variable",3.1346007222357919E-2,3.1346007222357919E-2,3.1346007222357697E-2,1.0910273043117424E-2,9.3832516291523227E-3,8.2939344725125874E-3,7.4777181495302436E-3,6.8433400593785887E-3]
[null,null,null,{"$f":"D123+1","v":20},"Price","Irrigation","Red Cliffs irrigation","Garden fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,479.2757757757758,479.12109375,466.90967741935481,460.78913857677901,463.05831792975971,463.05,466.58995205276585,470.15696654055148,473.7512503518621,477.37301195683665,481.02246141933887,468.37211649223707,469.26506413578221,470.15971417677167,471.05606986081239,471.95413443969903,null,null,{"$f":"IFERROR((X126-W126)/W126,\"\")","v":7.6448592004445329E-3},7.644859200444676E-3,7.6448592004445121E-3,7.6448592004445693E-3,7.6448592004446959E-3,-2.6298865316548414E-2,1.9064918941645451E-3,1.9064918941645173E-3,1.9064918941645006E-3,1.9064918941645457E-3,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-3.2274117239794453E-4,-2.5487118997555513E-2,-1.3108614232209659E-2,4.9245504353454539E-3,-1.7963028494771827E-5,7.6448592004445537E-3,7.6448592004447757E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004447757E-3,-2.6298865316548459E-2,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S126/R126-1)*(R128/R$13),\"-\")","v":-1.4089908025265465E-7},-7.5165417028282828E-6,-3.2548898849308283E-6,1.0840012051869814E-6,-2.0827890198555012E-9,8.4234873020003267E-7,8.3969081484397983E-7,8.3773621790954729E-7,8.3504990468045505E-7,8.3194739807903306E-7,-2.8479939486562343E-6,2.0479327896158971E-7,2.0306078800311112E-7,2.0201408869935519E-7,2.0071482799439308E-7,null,"Price","Irrigation","Revenue cap - Fixed ",7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,null,"Price","Irrigation","Revenue cap - Fixed ",7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6274588739755345E-4,9.5327951035262259E-4,1.0893971643419764E-3,1.1914975521265525E-3,1.2709161640049871E-3]
[null,null,null,null,"Qty",{"$f":"+F126","v":"Irrigation"},"Red Cliffs irrigation","Garden fee",{"$f":"+I126","v":"Revenue cap - Fixed "},"Property",null,null,null,null,null,null,null,13,13,11,10,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,-0.15384615384615385,-9.0909090909090939E-2,-0.5,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S127/R127-1)*(R128/R$13),\"-\")","v":0},-4.5371586773509457E-5,-2.2572872708481473E-5,-1.1006093037515407E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Irrigation"},"Red Cliffs irrigation","Garden fee",{"$f":"+I127","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R126*R127/10^6","v":6.230585085085086E-3},6.2285742187499996E-3,5.1360064516129036E-3,4.6078913857677895E-3,2.3152915896487982E-3,2.31525E-3,2.3329497602638293E-3,2.3507848327027573E-3,2.3687562517593105E-3,2.3868650597841834E-3,2.405112307096694E-3,2.3418605824611855E-3,2.3463253206789107E-3,2.3507985708838583E-3,2.3552803493040618E-3,2.359770672198495E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-3.2274117239805555E-4,-0.17541217761331607,-0.10282601293837268,-0.49753772478232727,-1.7963028494660804E-5,7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,-2.6298865316548237E-2,1.9064918941642528E-3,1.9064918941646969E-3,1.9064918941644748E-3,1.9064918941644748E-3,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S128/R128-1)*(R128/R$13),\"-\")","v":-1.4089908025270312E-7},-5.1731737445133343E-5,-2.5531863512964102E-5,-1.0951892977256058E-4,-2.0827890198426287E-9,8.4234873020003267E-7,8.3969081484395548E-7,8.3773621790954729E-7,8.3504990468045505E-7,8.3194739807900892E-7,-2.8479939486562101E-6,2.0479327896156586E-7,2.0306078800313476E-7,2.0201408869935519E-7,2.0071482799439308E-7,null,"Rev","Irrigation","Revenue cap - Fixed ",7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,1.9064918941644748E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",7.6448592004445537E-3,7.6448592004445537E-3,7.6448592004445537E-3,7.6274588739755345E-4,9.5327951035262259E-4,1.0893971643417544E-3,1.1914975521265525E-3,1.2709161640049871E-3]
[null,null,null,{"$f":"D126+1","v":21},"Price","Drainage","Red Cliffs drainage","Drainage div 1","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,121.67167167167167,98.068749999999994,95.277419354838699,94.028464419475654,94.486691312384465,94.48,92.915810708010028,91.377517776532073,89.864692471338643,88.376913156228156,86.9137651755116,147.63307964620395,159.0343647284943,171.31613880308348,184.54639954391467,198.79839589292214,null,null,{"$f":"IFERROR((X129-W129)/W129,\"\")","v":-1.6555771507091192E-2},-1.655577150709123E-2,-1.6555771507091217E-2,-1.6555771507091036E-2,-1.6555771507091206E-2,0.69861562605275707,7.7227170967462108E-2,7.7227170967462261E-2,7.7227170967462122E-2,7.7227170967462108E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.19398863636363639,-2.8462998102466885E-2,-1.3108614232209659E-2,4.8732784879330637E-3,-7.081751187942853E-5,-1.6555771507091199E-2,-1.6555771507091199E-2,-1.6555771507091199E-2,-1.6555771507091088E-2,-1.6555771507091199E-2,0.69861562605275718,7.7227170967462122E-2,7.7227170967462344E-2,7.7227170967462122E-2,7.7227170967462122E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":-7.1380932673291266E-3},-5.678779375012645E-4,-2.5825582739989815E-4,9.3898425995083475E-5,-1.4374347129762172E-6,-3.2000818761988023E-4,-3.1206129433515031E-4,-3.0456275592309997E-4,-2.9698095763983231E-4,-2.894385629842362E-4,1.1889483412893817E-2,2.2795044640098704E-3,2.4357131701571531E-3,2.6112881040721244E-3,2.7959112300342957E-3,null,"Price","Drainage","Revenue cap - Fixed ",-1.6555771507091199E-2,-1.6555771507091199E-2,-1.6555771507091199E-2,-1.6555771507091199E-2,7.7227170967462122E-2,7.7227170967462122E-2,7.7227170967462122E-2,7.7227170967462122E-2,7.7227170967462122E-2,null,"Price","Drainage","Revenue cap - Fixed ",-1.6555771507091199E-2,-1.6555771507091199E-2,-1.6555771507091199E-2,9.7030776872471414E-2,9.3705072433479808E-2,9.1335743725259766E-2,8.9562116172068551E-2,8.8184621141632835E-2]
[null,null,null,null,"Qty",{"$f":"+F129","v":"Drainage"},"Red Cliffs drainage","Drainage div 1",{"$f":"+I129","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,4316.1000000000004,4296.7,4277.1000000000004,4289.6000000000004,4289.6000000000004,4298.8,4308.8,4318.8,4328.8,4338.8,4348.8,4358.8,4368.8,4378.8,4388.8,4398.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",-4.4947985449829142E-3,-4.5616403286241614E-3,2.9225409740245567E-3,0,2.1447221186123855E-3,2.326230575974586E-3,2.3208317861120875E-3,2.3154579975919187E-3,2.3101090371464572E-3,2.3047847331059135E-3,2.2994849153790131E-3,2.2942094154354553E-3,2.2889580662881492E-3,2.2837307024756726E-3,2.2785271600438417E-3,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":-1.653926324416267E-4},-9.1011315537317371E-5,5.7577652678363173E-5,0,4.3532989809500444E-5,4.4963946880079203E-5,4.3745576628554464E-5,4.2595554587638746E-5,4.1439228235925853E-5,4.0293717562630722E-5,3.9134091394534188E-5,6.7717883982335589E-5,7.2192794817571123E-5,7.7219956934478063E-5,8.2491169816240138E-5,null,"Qty","Drainage","Revenue cap - Fixed ",2.3235311774085776E-3,2.3208401102445819E-3,2.3181573311992221E-3,2.3154827973073111E-3,2.3128164659205197E-3,2.3101582947024912E-3,2.3075082416277315E-3,2.3048662649773899E-3,2.3022323233365949E-3,null,"Qty","Drainage","Revenue cap - Fixed ",2.3181448882505507E-3,2.3154662640576529E-3,2.3127958706479212E-3,2.3101336654520743E-3,2.3074796062132474E-3,2.30483365098344E-3,2.3021957581215169E-3,2.2995658862894341E-3]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Drainage"},"Red Cliffs drainage","Drainage div 1",{"$f":"+I130","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R129*R130/10^6","v":0.52514710210210214},0.42137199812499998,0.40751105032258061,0.40334450097378277,0.40531011105360448,0.40615062400000002,0.40035564517867361,0.39464122377328675,0.38900628076993077,0.38344975080224269,0.37797058199526484,0.64350306756187381,0.69478933262584597,0.75015910859094204,0.80993723831833275,0.87447438385378595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-0.19761149506814879,-3.2894800471073293E-2,-1.0224383720391472E-2,4.8732784879332858E-3,2.0737527228487096E-3,-1.4268053473005082E-2,-1.4273362881736307E-2,-1.4278647703041658E-2,-1.4283908107320165E-2,-1.4289144263399556E-2,0.7025215670618925,7.9698555685658645E-2,7.9692898789673006E-2,7.9687267731341382E-2,7.9681662334048609E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":-7.271401608538809E-3},-6.562987981371404E-4,-2.0143293795889288E-4,9.3898425995087758E-5,4.2092472198498519E-5,-2.7578865357040126E-4,-2.690399594777028E-4,-2.626724036044316E-4,-2.5622778779801187E-4,-2.4981193900274254E-4,1.1955957192047948E-2,2.3524520085960667E-3,2.5134812102827172E-3,2.6944715398228764E-3,2.8847729595252382E-3,null,"Rev","Drainage","Revenue cap - Fixed ",-1.4270708180945446E-2,-1.427335469541624E-2,-1.4275993058984859E-2,-1.4278623313904615E-2,7.9718599706012583E-2,7.9715736251751546E-2,7.9712881542574943E-2,7.9710035533542056E-2,7.9707198180039907E-2,null,"Rev","Drainage","Revenue cap - Fixed ",-1.4276005295930649E-2,-1.4278639573433782E-2,-1.4281265756420303E-2,9.9565064602161746E-2,9.6228774583332122E-2,9.3851091071918802E-2,9.207050145412965E-2,9.0686973374394908E-2]
[null,null,null,{"$f":"D129+1","v":22},"Price","Drainage","Red Cliffs drainage","Drainage div 2","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,91.253753753753756,73.551562499999989,71.458064516129028,70.52134831460674,70.834380776340112,70.8,74.733069730046338,78.884628690338531,83.266814357964464,87.892438469104263,92.775024475358421,98.998571916288512,104.68751119775735,110.70336459042775,117.06491816861261,123.79203754579405,null,null,{"$f":"IFERROR((X132-W132)/W132,\"\")","v":5.5551832345287308E-2},5.5551832345287204E-2,5.5551832345287384E-2,5.5551832345287259E-2,5.5551832345287273E-2,6.7082142808629494E-2,5.7464862081841976E-2,5.7464862081841928E-2,5.7464862081842462E-2,5.7464862081841955E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.1939886363636365,-2.8462998102466663E-2,-1.3108614232209659E-2,4.438832626070699E-3,-4.853684886252374E-4,5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287488E-2,5.5551832345287266E-2,5.5551832345287266E-2,6.7082142808629452E-2,5.7464862081841872E-2,5.7464862081841872E-2,5.7464862081842538E-2,5.7464862081841872E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":-1.2403720837091002E-5},-9.9124549800066345E-7,-4.5285794241407401E-7,1.4953756975440989E-7,-1.7217722564122847E-8,1.871785969702148E-6,1.9545902816922005E-6,2.0427522366608705E-6,2.1330100621694862E-6,2.2261191807353227E-6,2.8022359157924675E-6,2.6094621284624851E-6,2.7308643032661722E-6,2.8674408422689994E-6,3.0069833293340365E-6,null,{"$f":"AW132","v":"Price"},"Drainage","Revenue cap - Fixed ",5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.7464862081842094E-2,5.7464862081842094E-2,5.7464862081842094E-2,5.7464862081842094E-2,5.7464862081842094E-2,null,"Price","Drainage","Revenue cap - Fixed ",5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.7847883877857331E-2,5.7784037278947542E-2,5.7738434924723414E-2,5.7704234449229563E-2,5.7677634843923187E-2]
[null,null,null,null,"Qty",{"$f":"+F132","v":"Drainage"},"Red Cliffs drainage","Drainage div 2",{"$f":"+I132","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage",{"$f":"I133","v":"Revenue cap - Fixed "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW133","v":"Qty"},"Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S133/R133-1)*(R134/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Drainage"},"Red Cliffs drainage","Drainage div 2",{"$f":"+I133","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R132*R133/10^6","v":9.1253753753753753E-4},7.3551562499999984E-4,7.145806451612902E-4,7.0521348314606731E-4,7.0834380776340115E-4,7.0799999999999997E-4,7.473306973004634E-4,7.8884628690338533E-4,8.3266814357964465E-4,8.7892438469104259E-4,9.2775024475358423E-4,9.8998571916288514E-4,1.0468751119775733E-3,1.1070336459042777E-3,1.1706491816861259E-3,1.2379203754579406E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E134","v":"Rev"},"Drainage","Revenue cap - Fixed ",-0.1939886363636365,-2.8462998102466774E-2,-1.3108614232209659E-2,4.438832626070921E-3,-4.853684886252374E-4,5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,6.7082142808629452E-2,5.7464862081841872E-2,5.7464862081842094E-2,5.7464862081842316E-2,5.7464862081842094E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":-1.2403720837091002E-5},-9.9124549800066726E-7,-4.5285794241407401E-7,1.4953756975441736E-7,-1.7217722564122847E-8,1.871785969702148E-6,1.9545902816922005E-6,2.042752236660862E-6,2.1330100621694862E-6,2.2261191807353227E-6,2.8022359157924675E-6,2.6094621284624851E-6,2.7308643032661828E-6,2.8674408422689884E-6,3.0069833293340479E-6,null,"Rev","Drainage","Revenue cap - Fixed ",5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.7464862081842094E-2,5.7464862081842094E-2,5.7464862081842094E-2,5.7464862081842094E-2,5.7464862081842094E-2,null,{"$f":"CN134","v":"Rev"},"Drainage","Revenue cap - Fixed ",5.5551832345287266E-2,5.5551832345287266E-2,5.5551832345287266E-2,5.7847883877857331E-2,5.7784037278947542E-2,5.7738434924723414E-2,5.7704234449229563E-2,5.7677634843923187E-2]
[null,null,null,{"$f":"D132+1","v":23},"Price","Drainage","Red Cliffs drainage","Drainage div 3","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,60.835835835835837,49.034374999999997,47.638709677419349,47.014232209737827,47.22292051756007,47.2,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X135-W135)/W135,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.19398863636363639,-2.8462998102466885E-2,-1.3108614232209659E-2,4.4388326260704769E-3,-4.8536848862501536E-4,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F135","v":"Drainage"},"Red Cliffs drainage","Drainage div 3",{"$f":"+I135","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S136/R136-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Drainage"},"Red Cliffs drainage","Drainage div 3",{"$f":"+I136","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R135*R136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR(S137/R137-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S137/R137-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-",{"$f":"IFERROR((AC137/$X137)^(1/DG$64)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","Drainage","Red Cliffs drainage","Drainage div 4","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,30.417917917917919,24.517187499999999,23.819354838709675,23.507116104868913,23.611460258780035,23.6,23.263377225705799,22.931555929893523,22.604467625825581,22.282044803637067,21.964220916401981,37.021184973685472,39.906168711707707,43.015973215855283,46.368118299572956,49.981489058829922,null,null,{"$f":"IFERROR((X138-W138)/W138,\"\")","v":-1.4263676876872978E-2},-1.4263676876873084E-2,-1.4263676876873001E-2,-1.4263676876873065E-2,-1.4263676876872992E-2,0.68552233719519573,7.7927914519021244E-2,7.7927914519020675E-2,7.7927914519021133E-2,7.7927914519020827E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",-0.19398863636363639,-2.8462998102466885E-2,-1.3108614232209659E-2,4.4388326260704769E-3,-4.8536848862501536E-4,-1.4263676876873022E-2,-1.4263676876873133E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,0.68552233719519573,7.7927914519021257E-2,7.7927914519020591E-2,7.7927914519021035E-2,7.7927914519020813E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":-1.7038577856550664E-4},-1.3867524517029388E-5,-6.2992539789797695E-6,2.0800675952837379E-6,-2.4122029312325069E-7,-6.7332916534699954E-6,-6.5661102403606349E-6,-6.4083957776285532E-6,-6.2489598046147978E-6,-6.0903806178097318E-6,2.849466098376481E-4,5.5618908175029484E-5,5.9332869830196667E-5,6.3505812173320929E-5,6.7884996752286058E-5,null,"Price","Drainage","Revenue cap - Fixed ",-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,7.7927914519021035E-2,7.7927914519021035E-2,7.7927914519021035E-2,7.7927914519021035E-2,7.7927914519021035E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((Z138/$X138)^(1/DD$64)-1,\"-\")","v":-1.4263676876873022E-2},-1.4263676876873022E-2,-1.4263676876873022E-2,9.7376133194874148E-2,9.4110565432712123E-2,9.1783968309303354E-2,9.0042267804653298E-2,8.8689533021267808E-2]
[null,null,null,null,"Qty",{"$f":"+F138","v":"Drainage"},"Red Cliffs drainage","Drainage div 4",{"$f":"+I138","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,412.1,419.7,417.3,417.3,420.3,420.3,420.3,420.3,420.3,420.3,420.3,420.3,420.3,420.3,420.3,420.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",1.8442125697646139E-2,-5.718370264474526E-3,0,7.1890726096333069E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S139/R139-1)*(R140/R$13),\"-\")","v":1.6198247507168938E-5},-2.7860606797138291E-6,0,3.3688490274701138E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,{"$f":"IFERROR((AE139/$W139)^(1/CW$64)-1,\"-\")","v":0},0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Drainage"},"Red Cliffs drainage","Drainage div 4",{"$f":"+I139","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R138*R139/10^6","v":1.2535223973973974E-2},1.0289863593749999E-2,9.9398167741935467E-3,9.8095195505617967E-3,9.9238967467652484E-3,9.919080000000002E-3,9.7775974479641474E-3,9.638132957334249E-3,9.5006577431344923E-3,9.3651434309686594E-3,9.2315620511637542E-3,1.5560004044440004E-2,1.6772562709530751E-2,1.8079613542623975E-2,1.9488520121310512E-2,2.1007219851426215E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-0.17912407348172343,-3.4018606404954466E-2,-1.3108614232209659E-2,1.1659816325754857E-2,-4.8536848862479332E-4,-1.4263676876873133E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873133E-2,-1.42636768768728E-2,0.68552233719519551,7.7927914519021257E-2,7.7927914519020591E-2,7.7927914519021035E-2,7.7927914519020813E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S140/R140-1)*(R140/R$13),\"-\")","v":-1.5732980700373413E-4},-1.6574285556903164E-5,-6.2992539789797695E-6,5.463870379729406E-6,-2.4122029312314032E-7,-6.7332916534700479E-6,-6.566110240360584E-6,-6.4083957776285532E-6,-6.2489598046148469E-6,-6.0903806178096369E-6,2.84946609837648E-4,5.5618908175029484E-5,5.9332869830196667E-5,6.3505812173320929E-5,6.7884996752286058E-5,null,"Rev","Drainage","Revenue cap - Fixed ",-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,7.7927914519021035E-2,7.7927914519021035E-2,7.7927914519021035E-2,7.7927914519021035E-2,7.7927914519021035E-2,null,"Rev","Drainage","Revenue cap - Fixed ",-1.4263676876873022E-2,-1.4263676876873022E-2,-1.4263676876873022E-2,9.7376133194874148E-2,9.4110565432712123E-2,9.1783968309303354E-2,9.0042267804653298E-2,8.8689533021267808E-2]
[null,null,null,{"$f":"D138+1","v":25},"Price","Irrigation","Robinvale irrigation","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.751710654936474,95.553969359664208,93.405639647765611,91.30561060387646,89.252796289224307,87.246135180082447,85.284589618848926,83.367145277467174,81.492810632910249,79.660616454457724,null,null,{"$f":"IFERROR((X141-W141)/W141,\"\")","v":-2.2482893450635259E-2},-2.2482893450635276E-2,-2.2482893450635266E-2,-2.2482893450635307E-2,-2.2482893450635321E-2,-2.2482893450634981E-2,-2.2482893450635338E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635356E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635033E-2,-2.2482893450635366E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S141/R141-1)*(R143/R$13),\"-\")","v":-6.3955588103496003E-5},-5.0173077583660744E-5,-2.3054827760810403E-5,-2.2255224824153455E-5,-3.7045874033122376E-5,-3.7449393457738294E-5,-3.6215054067030744E-5,-3.5050474350512176E-5,-3.3893460446486259E-5,-3.2757912714053369E-5,-3.1623415093744715E-5,-3.1490977679934967E-5,-3.0464474235951698E-5,-2.9569668415738246E-5,-2.8664305843733811E-5,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Irrigation"},"Robinvale irrigation","Service Charge",{"$f":"+I141","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,338,345,347,348,348,350,350,350,350,350,350,350,350,350,350,350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",2.0710059171597628E-2,5.7971014492752548E-3,2.8818443804035088E-3,0,5.7471264367816577E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S142/R142-1)*(R143/R$13),\"-\")","v":5.425250361252772E-5},1.0218825849889328E-5,5.0684553414051235E-6,0,1.0228808297501427E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Irrigation"},"Robinvale irrigation","Service Charge",{"$f":"+I142","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R141*R142/10^6","v":3.7386386386386389E-2},3.7229003906250002E-2,3.6379032258064513E-2,3.600561797752809E-2,3.5539741219963027E-2,3.5000000000000003E-2,3.4213098729227766E-2,3.3443889275882474E-2,3.2691973876717961E-2,3.1956963711356763E-2,3.1238478701228509E-2,3.0536147313028859E-2,2.9849606366597125E-2,2.9178500847113511E-2,2.8522483721518586E-2,2.7881215759060204E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.2096200073964418E-3,-2.2830899540742133E-2,-1.0264546838066213E-2,-1.2939001848428999E-2,-1.5186976647422634E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450634922E-2,-2.2482893450635366E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S143/R143-1)*(R143/R$13),\"-\")","v":-1.1027608504945977E-5},-4.0245110154546209E-5,-1.8052812845229103E-5,-2.2255224824153455E-5,-2.702997305765014E-5,-3.7449393457738477E-5,-3.6215054067030744E-5,-3.5050474350512345E-5,-3.389346044648609E-5,-3.2757912714053369E-5,-3.1623415093744559E-5,-3.1490977679934967E-5,-3.0464474235951698E-5,-2.9569668415738246E-5,-2.8664305843733672E-5,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D141+1","v":26},"Price","Irrigation","Robinvale irrigation","Delivery Share Fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,995.49549549549545,975.29199218749989,953.36129032258066,940.8640449438202,945.47966728280949,945.48,927.06063328679556,909.00010342906705,891.29141974733818,873.92772775104152,856.90230648535191,907.31178507168306,901.10192930516462,894.93457525555948,888.80943203109621,882.72621073093671,null,null,{"$f":"IFERROR((X144-W144)/W144,\"\")","v":-1.9481497983251314E-2},-1.9481497983251439E-2,-1.9481497983251606E-2,-1.9481497983250974E-2,-1.9481497983251637E-2,5.8827567862536567E-2,-6.8442357618311205E-3,-6.8442357618308004E-3,-6.8442357618311517E-3,-6.8442357618305116E-3,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.0294921875000038E-2,-2.2486293377361188E-2,-1.310861423220977E-2,4.905727202344945E-3,3.5190306268972904E-7,-1.9481497983251272E-2,-1.9481497983251495E-2,-1.9481497983251606E-2,-1.9481497983250939E-2,-1.9481497983251606E-2,5.8827567862536512E-2,-6.84423576183113E-3,-6.844235761830797E-3,-6.84423576183113E-3,-6.8442357618304639E-3,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S144/R144-1)*(R146/R$13),\"-\")","v":-3.5887791499233843E-3},-2.6324268213645278E-3,-1.531663451910203E-3,5.6101774117449648E-4,4.2748828105457309E-8,-2.2489934095244971E-3,-2.1815439123588735E-3,-2.1178741424270594E-3,-2.0542513760182491E-3,-1.9915229847309321E-3,5.8232822808619586E-3,-7.3078590070978374E-4,-7.1827492309426788E-4,-7.0833136488060986E-4,-6.9762887617647712E-4,null,"Price","Irrigation","Revenue cap - Fixed ",-1.9481497983251383E-2,-1.9481497983251495E-2,-1.9481497983251383E-2,-1.9481497983251383E-2,-6.844235761830908E-3,-6.844235761830908E-3,-6.844235761830908E-3,-6.844235761830908E-3,-6.844235761830908E-3,null,"Price","Irrigation","Revenue cap - Fixed ",-1.9481497983251495E-2,-1.9481497983251383E-2,-1.9481497983251383E-2,-4.2973052944087486E-3,-4.722246834357624E-3,-5.0256654677776069E-3,-5.2531687383897685E-3,-5.4300797621643637E-3]
[null,null,null,null,"Qty",{"$f":"+F144","v":"Irrigation"},"Robinvale irrigation","Delivery Share Fee",{"$f":"+I144","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,2535.1,2535.1,2535.1,2544.4,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,2565.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,3.6684943394738045E-3,8.3320232667818406E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S145/R145-1)*(R146/R$13),\"-\")","v":0},0,4.2864170108118958E-4,9.5284810584431211E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Irrigation"},"Robinvale irrigation","Delivery Share Fee",{"$f":"+I145","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R144*R145/10^6","v":2.5236806306306305},2.4724627293945307,2.4168662070967741,2.393934475955056,2.4257226343807758,2.425723488,2.3784667607606025,2.3321306653576146,2.2866972665037708,2.2421489783180721,2.1984685575188188,2.3277991157799098,2.3118671098253305,2.2960441462756633,2.2803294788189805,2.2647223662512914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.0294921875000149E-2,-2.2486293377361188E-2,-9.4882087698452411E-3,1.3278625102317365E-2,3.5190306268972904E-7,-1.9481497983251383E-2,-1.9481497983251272E-2,-1.9481497983251717E-2,-1.9481497983250939E-2,-1.9481497983251717E-2,5.8827567862536512E-2,-6.844235761830908E-3,-6.844235761830908E-3,-6.84423576183113E-3,-6.8442357618304639E-3,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S146/R146-1)*(R146/R$13),\"-\")","v":-3.5887791499234038E-3},-2.6324268213645278E-3,-1.108640649532333E-3,1.5185402598913698E-3,4.2748828105457309E-8,-2.2489934095245097E-3,-2.1815439123588488E-3,-2.1178741424270715E-3,-2.0542513760182491E-3,-1.9915229847309438E-3,5.8232822808619586E-3,-7.307859007097601E-4,-7.1827492309427959E-4,-7.0833136488060986E-4,-6.9762887617647712E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.9481497983251383E-2,-1.9481497983251495E-2,-1.9481497983251383E-2,-1.9481497983251383E-2,-6.844235761830908E-3,-6.844235761830908E-3,-6.844235761830908E-3,-6.844235761830908E-3,-6.844235761830908E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.9481497983251495E-2,-1.9481497983251272E-2,-1.9481497983251383E-2,-4.2973052944087486E-3,-4.722246834357513E-3,-5.0256654677776069E-3,-5.2531687383897685E-3,-5.4300797621643637E-3]
[null,null,null,{"$f":"D144+1","v":27},"Price","Drainage","Robinvale irrigation","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,67.472472472472475,75.245751953124994,80.149193548387089,79.098548689138582,79.484426987060985,79.48,79.06521487328942,78.652594400596698,78.242127285164287,77.833802289189421,77.427608233516452,72.486738251167054,71.382541710143656,70.295165487300139,69.224353357324148,68.169852998004842,null,null,{"$f":"IFERROR((X147-W147)/W147,\"\")","v":-5.2187358670179101E-3},-5.2187358670180281E-3,-5.2187358670179717E-3,-5.2187358670178858E-3,-5.2187358670178581E-3,-6.3812767759118511E-2,-1.5233083563469911E-2,-1.5233083563470222E-2,-1.5233083563469937E-2,-1.5233083563470175E-2,null,null,null,"Price","Drainage","Revenue cap - Variable",0.11520667904713111,6.516569331803268E-2,-1.3108614232209548E-2,4.878449785961525E-3,-5.5696282011297171E-5,-5.2187358670179318E-3,-5.2187358670180428E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-5.2187358670178208E-3,-6.3812767759118483E-2,-1.5233083563469862E-2,-1.5233083563470196E-2,-1.5233083563469973E-2,-1.5233083563470196E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Variable",{"$f":"IFERROR((S147/R147-1)*(R149/R$13),\"-\")","v":1.1799071614051443E-2},4.2380661768445065E-3,-9.4720102095073079E-4,4.0705182057211364E-4,-4.0194449336349226E-6,-4.3588938036230568E-4,-4.2896698552308119E-4,-4.2250500860599156E-4,-4.1577378613123414E-4,-4.0894099079504908E-4,-4.9124561647188435E-3,-1.1184188744256598E-3,-1.0899864885778527E-3,-1.0658177907647832E-3,-1.040847308211996E-3,null,"Price","Drainage","Revenue cap - Variable",-5.2187358670179318E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-1.5233083563470085E-2,-1.5233083563470085E-2,-1.5233083563470085E-2,-1.5233083563470085E-2,-1.5233083563470085E-2,null,"Price","Drainage","Revenue cap - Variable",-5.2187358670180428E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-1.7223822885469309E-2,-1.6892312686904609E-2,-1.6655451225802365E-2,-1.647776768027831E-2,-1.6339547170521107E-2]
[null,null,null,null,"Qty",{"$f":"+F147","v":"Drainage"},"Robinvale irrigation","Usage Charge",{"$f":"+I147","v":"Revenue cap - Variable"},"ML WR",null,null,null,null,null,null,null,21663,18254,18648,22082,18130,22081.5,22081.5,22081.5,22081.5,22081.5,22081.5,22082,22082,22082,22082,22082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Variable",-0.15736509255412456,2.1584310288156106E-2,0.18414843414843407,-0.17896929625939684,0.217953667953668,0,0,0,0,0,2.264338926249998E-5,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Variable",{"$f":"IFERROR((S148/R148-1)*(R149/R$13),\"-\")","v":-1.6116791248173615E-2},1.4037406912302134E-3,1.3306180328603241E-2,-1.4932976881002992E-2,1.5729106769565418E-2,0,0,0,0,0,1.7431410841257813E-6,0,0,0,0,null,"Qty","Drainage","Revenue cap - Variable",0,0,0,0,3.773862605083167E-6,3.2347385039432908E-6,2.8303956187691881E-6,2.5159068208768787E-6,2.2643158541502117E-6,null,"Qty","Drainage","Revenue cap - Variable",0,0,0,4.5286368353103512E-6,3.773862605083167E-6,3.2347385039432908E-6,2.8303956187691881E-6,2.5159068208768787E-6]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Drainage"},"Robinvale irrigation","Usage Charge",{"$f":"+I148","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R147*R148/10^6","v":1.4616561711711711},1.3735359561523437,1.4946221612903223,1.7466541521535581,1.4410526612754158,1.7550376200000002,1.7458785422245404,1.7367672632567759,1.7277035336473552,1.7186871052487362,1.7097177312083935,1.6006521540622709,1.5762692860433922,1.5522578442905617,1.528612170836432,1.5053266939019427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Variable",-6.0287923218098505E-2,8.8156560150907781E-2,0.16862588913150733,-0.17496393919846542,0.21788583246270088,-5.2187358670179318E-3,-5.2187358670181538E-3,-5.2187358670179318E-3,-5.2187358670178208E-3,-5.2187358670178208E-3,-6.3791569307196316E-2,-1.5233083563469862E-2,-1.5233083563470196E-2,-1.5233083563469862E-2,-1.5233083563470418E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Variable",{"$f":"IFERROR((S149/R149-1)*(R149/R$13),\"-\")","v":-6.1744816307201149E-3},5.7332826034574551E-3,1.2184553722820641E-2,-1.4598774838299758E-2,1.5724211271865355E-2,-4.3588938036230568E-4,-4.2896698552309035E-4,-4.2250500860599156E-4,-4.1577378613122525E-4,-4.0894099079504908E-4,-4.9108242582918942E-3,-1.1184188744256598E-3,-1.0899864885778527E-3,-1.0658177907647756E-3,-1.0408473082120112E-3,null,"Rev","Drainage","Revenue cap - Variable",-5.2187358670180428E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-1.5229367188429377E-2,-1.5229898100008188E-2,-1.5230296283504363E-2,-1.5230605981667922E-2,-1.5230853740128669E-2,null,"Rev","Drainage","Revenue cap - Variable",-5.2187358670180428E-3,-5.2187358670179318E-3,-5.2187358670179318E-3,-1.7219372249072773E-2,-1.6888602573566613E-2,-1.6652270363327948E-2,-1.6474983923261077E-2,-1.633707237247839E-2]
[null,null,null,{"$f":"D147+1","v":28},"Price","Irrigation","Robinvale irrigation","Garden fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,479.2757757757758,479.12109375,466.90967741935481,460.78913857677901,463.05831792975971,463.05,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X150-W150)/W150,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-3.2274117239794453E-4,-2.5487118997555513E-2,-1.3108614232209659E-2,4.9245504353454539E-3,-1.7963028494771827E-5,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S150/R150-1)*(R152/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F150","v":"Irrigation"},"Robinvale irrigation","Garden fee",{"$f":"+I150","v":"Revenue cap - Fixed "},"Property",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S151/R151-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Irrigation"},"Robinvale irrigation","Garden fee",{"$f":"+I151","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R150*R151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S152/R152-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","Drainage","Robinvale drainage","Drainage div 1","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,99.991991991991995,90.4287109375,90.916129032258056,89.724344569288391,90.156561922365981,90.16,88.483733582713015,86.838632528133715,85.224117405795255,83.639619558077229,82.084580899915466,99.09247687805167,100.66499605111288,102.26246985874933,103.88529431125922,105.53387170331088,null,null,{"$f":"IFERROR((X153-W153)/W153,\"\")","v":-1.8592129739207874E-2},-1.8592129739207812E-2,-1.8592129739207885E-2,-1.8592129739207836E-2,-1.8592129739207909E-2,0.20719964446031203,1.586920846671774E-2,1.5869208466717931E-2,1.5869208466717313E-2,1.58692084667174E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",-9.5640469441371723E-2,5.3900811999292308E-3,-1.3108614232209659E-2,4.8171692437810609E-3,3.8134524661392888E-5,-1.8592129739207874E-2,-1.8592129739207763E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,0.20719964446031214,1.5869208466717799E-2,1.5869208466718021E-2,1.5869208466717355E-2,1.5869208466717355E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S153/R153-1)*(R155/R$13),\"-\")","v":-1.6767613318547636E-3},5.7749696287204196E-5,-1.4419264774261041E-4,5.1671917880759233E-5,4.3627987205271276E-7,-2.0214223226594318E-4,-1.9626538758773691E-4,-1.9071007998970276E-4,-1.8514876956898964E-4,-1.7965789635056883E-4,1.9405457772753473E-3,1.8277730083351071E-4,1.8375672132981796E-4,1.8535718749180697E-4,1.8673160760519344E-4,null,"Price","Drainage","Revenue cap - Fixed ",-1.8592129739207874E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,1.5869208466717577E-2,1.5869208466717577E-2,1.5869208466717577E-2,1.5869208466717577E-2,1.5869208466717577E-2,null,"Price","Drainage","Revenue cap - Fixed ",-1.8592129739207874E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,2.2905347286239941E-2,2.1729282267332062E-2,2.0890063767342593E-2,2.0261102282674415E-2,1.9772177928692347E-2]
[null,null,null,null,"Qty",{"$f":"+F153","v":"Drainage"},"Robinvale drainage","Drainage div 1",{"$f":"+I153","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,2502.3000000000002,2502.3000000000002,2502.6,2502.6,2533.9,2533.9,2534,2534,2534,2534,2534,2534,2534,2534,2534,2534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR(S154/R154-1,\"-\")","v":0},1.1988970147447375E-4,0,1.2506992727563393E-2,0,3.946485654515719E-5,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S154/R154-1)*(R155/R$13),\"-\")","v":0},1.2845064093292953E-6,0,1.3415769063713655E-4,0,4.2908017048041417E-7,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",1.9732233591973625E-5,1.3154779132662497E-5,9.866068126473948E-6,7.8928467139860459E-6,6.5773679354119707E-6,5.6377412960273432E-6,4.9330218958587579E-6,4.3849071500456915E-6,3.9464155698887282E-6,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Drainage"},"Robinvale drainage","Drainage div 1",{"$f":"+I154","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R153*R154/10^6","v":0.25020996156156161},0.22627976337890626,0.22752670451612902,0.22454414471910111,0.22844771225508317,0.22845642399999999,0.22421778089859479,0.22004909482629081,0.21595791350628518,0.21194279596016768,0.20800232800038579,0.25110033640898294,0.25508509999352003,0.25913309862207079,0.26324533578473086,0.26742283089618979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-9.5640469441371834E-2,5.5106171166299234E-3,-1.310861423220977E-2,1.738441027204396E-2,3.8134524661392888E-5,-1.8553398618395667E-2,-1.8592129739207985E-2,-1.8592129739207763E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,0.20719964446031214,1.5869208466717577E-2,1.5869208466718021E-2,1.5869208466717355E-2,1.5869208466717355E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S155/R155-1)*(R155/R$13),\"-\")","v":-1.6767613318547656E-3},5.9041126290384135E-5,-1.4419264774261163E-4,1.8647586881905071E-4,4.3627987205271276E-7,-2.0172112960966003E-4,-1.9626538758773927E-4,-1.9071007998970163E-4,-1.8514876956898964E-4,-1.7965789635056883E-4,1.9405457772753473E-3,1.8277730083350816E-4,1.8375672132981796E-4,1.8535718749180697E-4,1.8673160760519344E-4,null,"Rev","Drainage","Revenue cap - Fixed ",-1.8572764369862771E-2,-1.8579219535435398E-2,-1.8582447102300059E-2,-1.8584383637323953E-2,1.5875890212275978E-2,1.5874935674505597E-2,1.5874219771766285E-2,1.587366295887338E-2,1.5873217508778792E-2,null,"Rev","Drainage","Revenue cap - Fixed ",-1.8592129739207874E-2,-1.8592129739207874E-2,-1.8592129739207874E-2,2.2905347286239941E-2,2.1729282267332062E-2,2.0890063767342593E-2,2.0261102282674415E-2,1.9772177928692347E-2]
[null,null,null,{"$f":"D153+1","v":30},"Price","Drainage","Robinvale drainage","Drainage div 2","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,74.993993993993996,67.810742187499997,68.187096774193549,67.293258426966304,67.607208872458415,67.599999999999994,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X156-W156)/W156,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ",-9.578436117256639E-2,5.5500732561355459E-3,-1.3108614232209548E-2,4.6654070976936968E-3,-1.0662875422084994E-4,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S156/R156-1)*(R158/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F156","v":"Drainage"},"Robinvale drainage","Drainage div 2",{"$f":"+I156","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S157/R157-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Drainage"},"Robinvale drainage","Drainage div 2",{"$f":"+I157","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R156*R157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S158/R158-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","Drainage","Robinvale drainage","Drainage div 3","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,49.995995995995997,45.192773437500001,45.458064516129028,44.862172284644195,45.057855822550827,45.04,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X159-W159)/W159,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ",-9.6072144634955725E-2,5.8702101785346184E-3,-1.3108614232209659E-2,4.3618828055191905E-3,-3.9628655702461657E-4,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Drainage"},"Robinvale drainage","Drainage div 3",{"$f":"+I159","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S160/R160-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Drainage"},"Robinvale drainage","Drainage div 3",{"$f":"+I160","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R159*R160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S161/R161-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-",{"$f":"IFERROR((AB161/$W161)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","Drainage","Robinvale drainage","Drainage div 4","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,24.997997997997999,22.574804687500002,22.729032258064514,22.431086142322098,22.508502772643251,22.48,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X162-W162)/W162,\"\")","v":-1},"","","","","","","","","",null,null,null,"Price","Drainage","Revenue cap - Fixed ",-9.6935495022123841E-2,6.8318451787052759E-3,-1.3108614232209659E-2,3.4513099289956717E-3,-1.2663113549201688E-3,-1,"-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":0},0,0,0,0,0,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((Y162/$W162)^(1/CQ$64)-1,\"-\")","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F162","v":"Drainage"},"Robinvale drainage","Drainage div 4",{"$f":"+I162","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S163/R163-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Drainage"},"Robinvale drainage","Drainage div 4",{"$f":"+I163","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R162*R163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S164/R164-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","Irrigation","Mildura HPS","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,184.71971971971971,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.751710654936474,95.553969359664208,93.405639647765597,91.305610603876445,89.252796289224307,87.246135180082419,85.284589618848898,83.367145277467159,81.492810632910235,79.660616454457724,null,null,{"$f":"IFERROR((X165-W165)/W165,\"\")","v":-2.2482893450635259E-2},-2.2482893450635276E-2,-2.2482893450635415E-2,-2.2482893450635311E-2,-2.2482893450635168E-2,-2.24828934506353E-2,-2.2482893450635345E-2,-2.2482893450635318E-2,-2.2482893450635259E-2,-2.2482893450635186E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-0.41581680389221554,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S165/R165-1)*(R167/R$13),\"-\")","v":-6.5121683907984687E-4},-1.5997213142616464E-5,-7.3084468406027205E-6,-7.0346975018875854E-6,-1.1709902711619142E-5,-1.1769809372432033E-5,-1.138187413535252E-5,-1.1015863367303879E-5,-1.065223042603859E-5,-1.0295343995845239E-5,-9.9387876008912933E-6,-9.8971644136938431E-6,-9.5745490455847707E-6,-9.2933243592320197E-6,-9.0087818366019658E-6,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F165","v":"Irrigation"},"Mildura HPS","Service Charge",{"$f":"+I165","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,121,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-9.0909090909090939E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S166/R166-1)*(R167/R$13),\"-\")","v":-1.4237407019459066E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Irrigation"},"Mildura HPS","Service Charge",{"$f":"+I166","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R165*R166/10^6","v":2.2351086086086085E-2},1.1870117187499999E-2,1.1532258064516129E-2,1.1381086142322097E-2,1.1233826247689463E-2,1.0999999999999999E-2,1.0752688172043012E-2,1.0510936629563063E-2,1.0274620361254216E-2,1.0043617166426409E-2,9.8178075918146732E-3,9.5970748698090674E-3,9.3813048580733797E-3,9.1703859805213877E-3,8.964209169620126E-3,8.7626678099903491E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-0.4689243671747414,-2.8462998102466774E-2,-1.310861423220977E-2,-1.2939001848428888E-2,-2.0814479638009087E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S167/R167-1)*(R167/R$13),\"-\")","v":-7.3438937844899686E-4},-1.5997213142616403E-5,-7.3084468406027824E-6,-7.0346975018875253E-6,-1.1709902711619204E-5,-1.1769809372432033E-5,-1.1381874135352464E-5,-1.1015863367303933E-5,-1.065223042603859E-5,-1.0295343995845239E-5,-9.9387876008912442E-6,-9.8971644136938431E-6,-9.5745490455847707E-6,-9.2933243592320197E-6,-9.0087818366020098E-6,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D165+1","v":34},"Price","Irrigation","Mildura HPS","Delivery Share Fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,605.3718718718718,653.41757812499998,673.65161290322567,664.82097378277149,668.06543438077631,668.08,720.08725215792094,776.14305280856365,836.56256463055138,901.68548440755126,971.87795290641452,619.88701411366014,612.19984664485651,604.60800710251033,597.1103133329093,589.70559784213071,null,null,{"$f":"IFERROR((X168-W168)/W168,\"\")","v":7.7845845045385137E-2},7.7845845045385165E-2,7.7845845045385276E-2,7.7845845045385123E-2,7.7845845045385123E-2,-0.36217607132677576,-1.2400917092601244E-2,-1.2400917092601436E-2,-1.2400917092601134E-2,-1.2400917092601287E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",7.9365607299470176E-2,3.0966468389613588E-2,-1.3108614232209659E-2,4.8802019279627906E-3,2.1802683501048747E-5,7.7845845045385165E-2,7.7845845045385165E-2,7.7845845045385165E-2,7.7845845045385165E-2,7.7845845045385165E-2,-0.36217607132677576,-1.2400917092601271E-2,-1.2400917092601382E-2,-1.240091709260116E-2,-1.2400917092601271E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S168/R168-1)*(R170/R$13),\"-\")","v":2.7413467424387953E-3},7.8014550007510892E-4,-3.4601833593982475E-4,1.25619327823255E-4,5.9835881084671493E-7,2.0194140926845681E-3,2.1648997812063154E-3,2.3103343969181336E-3,2.4633671264281082E-3,2.6251960182597876E-3,-1.3000824204587719E-2,-2.8924026700387763E-4,-2.8269791713511194E-4,-2.7722455023341662E-4,-2.7150821451061002E-4,null,"Price","Irrigation","Revenue cap - Fixed ",7.7845845045385165E-2,7.7845845045385165E-2,7.7845845045385165E-2,7.7845845045385165E-2,-1.240091709260116E-2,-1.240091709260116E-2,-1.240091709260116E-2,-1.240091709260116E-2,-1.240091709260116E-2,null,"Price","Irrigation","Revenue cap - Fixed ",7.7845845045385165E-2,7.7845845045385165E-2,7.7845845045385165E-2,-2.9522472681202006E-2,-2.6689633474055507E-2,-2.4661115587939486E-2,-2.3136953212900657E-2,-2.1949847095617869E-2]
[null,null,null,null,"Qty",{"$f":"+F168","v":"Irrigation"},"Mildura HPS","Delivery Share Fee",{"$f":"+I168","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,814.3,814.3,810.5,810.5,820.3,815.9,820.3,820.3,820.3,820.3,820.3,820.3,820.3,820.3,820.3,820.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,-4.6665847967578555E-3,0,1.2091301665638543E-2,-5.3638912592953725E-3,5.3928177472728489E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S169/R169-1)*(R170/R$13),\"-\")","v":0},-1.1756636514387448E-4,0,3.1123736479891375E-4,-1.4720809918965632E-4,1.3989612614228835E-4,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",2.6927833325982586E-3,1.7943841753276235E-3,1.345486499339188E-3,1.0762444506451363E-3,8.96789971537304E-4,7.6862789656462205E-4,6.7251711003790682E-4,5.9777065748312097E-4,5.3797751541906358E-4,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Irrigation"},"Mildura HPS","Delivery Share Fee",{"$f":"+I169","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R168*R169/10^6","v":0.49295431526526517},0.53207793386718749,0.54599463225806433,0.53883739925093632,0.54801407582255079,0.54508647200000004,0.59068757294514251,0.63667014621886475,0.6862322717664413,0.73965260285951429,0.79723148476913175,0.50849331767743544,0.50218753420277573,0.49595994822618916,0.48980959002698543,0.48373550190989983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",7.9365607299470398E-2,2.6155375942259251E-2,-1.3108614232209437E-2,1.7030511587301511E-2,-5.3422055230178955E-3,8.3658471247370247E-2,7.7845845045385165E-2,7.7845845045385387E-2,7.7845845045385165E-2,7.7845845045384943E-2,-0.36217607132677565,-1.2400917092601382E-2,-1.2400917092601382E-2,-1.240091709260116E-2,-1.240091709260116E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S170/R170-1)*(R170/R$13),\"-\")","v":2.7413467424388031E-3},6.5893851980131915E-4,-3.4601833593981884E-4,4.383755938099131E-4,-1.4661294991040808E-4,2.1702005509849792E-3,2.1648997812063154E-3,2.3103343969181401E-3,2.4633671264281082E-3,2.6251960182597802E-3,-1.3000824204587716E-2,-2.8924026700388023E-4,-2.8269791713511194E-4,-2.7722455023341662E-4,-2.7150821451060758E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",8.0748250372033592E-2,7.9779914573177235E-2,7.9296072078262503E-2,7.9005870654766053E-2,-1.1515248139150391E-2,-1.1641820886856835E-2,-1.173673981148815E-2,-1.181055933948183E-2,-1.1869610991748547E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",7.7845845045385387E-2,7.7845845045385165E-2,7.7845845045385165E-2,-2.9522472681201894E-2,-2.6689633474055507E-2,-2.4661115587939486E-2,-2.3136953212900657E-2,-2.1949847095617869E-2]
[null,null,null,{"$f":"D168+1","v":35},"Price","Irrigation","Mildura HPS","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,0,95.651562499999997,96.189516129032256,94.928604868913851,95.395609981515705,95.39,93.430009670872252,91.510291509584661,89.630018038838784,87.788378783616338,85.984579921831113,102.46705683085192,103.69659538545655,104.94088760923067,106.20011053668307,107.47444332662232,null,null,{"$f":"IFERROR((X171-W171)/W171,\"\")","v":-2.054712579020598E-2},-2.0547125790206167E-2,-2.0547125790206226E-2,-2.0547125790205924E-2,-2.0547125790206098E-2,0.1916910790749351,1.1999354647555636E-2,1.1999354647555154E-2,1.1999354647555284E-2,1.1999354647555456E-2,null,null,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR(S171/R171-1,\"-\")","v":"-"},5.6240966166365425E-3,-1.310861423220977E-2,4.9195404614523763E-3,-5.880754383547071E-5,-2.0547125790206011E-2,-2.0547125790206122E-2,-2.0547125790206233E-2,-2.05471257902059E-2,-2.0547125790206122E-2,0.1916910790749351,1.1999354647555638E-2,1.1999354647555194E-2,1.1999354647555194E-2,1.1999354647555416E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S171/R171-1)*(R173/R$13),\"-\")","v":"-"},9.1926432140076707E-5,-2.096383128939477E-4,7.7390361742571705E-5,-7.8748910598666077E-7,-3.2519872302238037E-4,-3.1667838527488223E-4,-3.0863730934634033E-4,-3.0053542883719497E-4,-2.9249687246326694E-4,2.6527103812754344E-3,2.0156559243173243E-4,2.0187373201967671E-4,2.0285627589184923E-4,2.0358196038486578E-4,null,"Price","Irrigation","Revenue cap - Variable",-2.0547125790206122E-2,-2.0547125790206122E-2,-2.0547125790206122E-2,-2.0547125790206122E-2,1.1999354647555416E-2,1.1999354647555416E-2,1.1999354647555416E-2,1.1999354647555416E-2,1.1999354647555416E-2,null,"Price","Irrigation","Revenue cap - Variable",-2.0547125790206233E-2,-2.0547125790206122E-2,-2.0547125790206122E-2,1.8637297025623889E-2,1.7527957382048376E-2,1.6736311663411607E-2,1.614298158984151E-2,1.5681742033824442E-2]
[null,null,null,null,"Qty",{"$f":"+F171","v":"Irrigation"},"Mildura HPS","Usage Charge",{"$f":"+I171","v":"Revenue cap - Variable"},"ML WR",null,null,null,null,null,null,null,4120,3609,3439,3469,2803,3486.3449999999998,3503.7767249999993,3521.2956086249987,3538.9020866681235,3556.5965971014639,3574.3795800869707,3574,3574,3574,3574,3574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",-0.12402912621359219,-4.7104461069548353E-2,8.7234661238733135E-3,-0.19198616315941197,0.24379058151980004,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,-1.0619467755612622E-4,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S172/R172-1)*(R173/R$13),\"-\")","v":0},-7.6992721483407577E-4,1.3950923327217508E-4,-3.0201761186630944E-3,3.2645884280784777E-3,7.9134845024743706E-5,7.7061480157439253E-5,7.5104740316878145E-5,7.3133204104985659E-5,7.1177077380496839E-5,-1.4695713798930149E-6,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.1471603071920882E-3,3.55365749840586E-3,3.1087606096182885E-3,2.7628660587599718E-3,2.4862362960689222E-3,null,"Qty","Irrigation","Revenue cap - Variable",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,3.9766792343254309E-3,3.3128028637310347E-3,2.8388742401104228E-3,2.4835746907099221E-3,2.2073176274481909E-3]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Irrigation"},"Mildura HPS","Usage Charge",{"$f":"+I172","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R171*R172/10^6","v":0},0.34520648906250001,0.33079574596774192,0.3293073302902621,0.26739389477818848,0.33256244954999997,0.32735789330132703,0.322234787636694,0.31719185786574811,0.3122278492468642,0.30734152667494929,0.36621726111346475,0.3706116319076217,0.37505873231539044,0.37955919505810526,0.38411366044934814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable","-",-4.174528449304149E-2,-4.4995006605222931E-3,-0.18801110639566121,0.24371743725065542,-1.5649861419157141E-2,-1.5649861419157252E-2,-1.5649861419157474E-2,-1.564986141915703E-2,-1.5649861419157141E-2,0.19156452782504596,1.1999354647555638E-2,1.1999354647555194E-2,1.1999354647555194E-2,1.1999354647555416E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S173/R173-1)*(R173/R$13),\"-\")","v":"-"},-6.8233092773800283E-4,-7.1957852342572636E-5,-2.9576436355369961E-3,3.2636089565454053E-3,-2.4768987161274849E-4,-2.4120029704381726E-4,-2.3507575557619542E-4,-2.289049018763952E-4,-2.2278227944508473E-4,2.6509591061719484E-3,2.0156559243173243E-4,2.0187373201967671E-4,2.0285627589184923E-4,2.0358196038486578E-4,null,"Rev","Irrigation","Revenue cap - Variable",-1.5649861419157252E-2,-1.5649861419157252E-2,-1.5649861419157252E-2,-1.5649861419157141E-2,1.6196278202053715E-2,1.559565374258054E-2,1.5145418378242903E-2,1.4795373315998228E-2,1.4515424174678326E-2,null,"Rev","Irrigation","Revenue cap - Variable",-1.5649861419157363E-2,-1.5649861419157252E-2,-1.5649861419157252E-2,2.268809081201506E-2,2.0898826913190005E-2,1.9622698187577781E-2,1.8666648581060707E-2,1.7923674246893118E-2]
[null,null,null,{"$f":"D171+1","v":36},"Price","Irrigation","Mildura HPS","Garden fee","Price cap - Variable ","$",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X174-W174)/W174,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Irrigation","Price cap - Variable ",{"$f":"IFERROR((S174/R174-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F174","v":"Irrigation"},"Mildura HPS","Garden fee",{"$f":"+I174","v":"Price cap - Variable "},"Property",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Irrigation","Price cap - Variable ",{"$f":"IFERROR((S175/R175-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Irrigation"},"Mildura HPS","Garden fee",{"$f":"+I175","v":"Price cap - Variable "},"$m",0,0,0,0,0,0,0,{"$f":"R174*R175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Irrigation","Price cap - Variable ",{"$f":"IFERROR((S176/R176-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Price cap - Variable ","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","Drainage","Other drainage","Drainage charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,2.9864864864864868,3.1941406249999997,3.1032258064516127,3.0625468164794007,3.0637707948243991,3.04,3.3780202071398069,3.7536251710016004,4.1709939729184278,4.6347703698607869,5.1501144621192685,3.7291499484533133,3.8583287030417321,3.9919822443423185,4.1302655801671762,4.2733390878406077,null,null,{"$f":"IFERROR((X177-W177)/W177,\"\")","v":0.11119085761177856},0.11119085761177873,0.11119085761177867,0.11119085761177849,0.11119085761177867,-0.27590930728192581,3.4640268257916662E-2,3.4640268257916947E-2,3.4640268257916537E-2,3.4640268257916842E-2,null,null,null,"Price","Drainage","Revenue cap - Fixed ",6.9531249999999822E-2,-2.8462998102466774E-2,-1.3108614232209659E-2,3.9966028875459969E-4,-7.7586726998490896E-3,0.1111908576117786,0.11119085761177883,0.1111908576117786,0.11119085761177838,0.1111908576117786,-0.27590930728192575,3.4640268257916773E-2,3.4640268257916995E-2,3.4640268257916551E-2,3.4640268257916773E-2,null,null,null,null,null,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S177/R177-1)*(R179/R$13),\"-\")","v":7.6607655225343393E-4},-2.4981449317536952E-4,-1.141296253983455E-4,3.393196024164811E-6,-6.914372450987157E-5,9.3486943997359928E-4,1.0276840268225688E-3,1.130651235272859E-3,1.2428392683184123E-3,1.3654618464878448E-3,-3.718208001807272E-3,3.4434561048320584E-4,3.5258765734696816E-4,3.6223038995198103E-4,3.7165918379211931E-4,null,"Price","Drainage","Revenue cap - Fixed ",0.1111908576117786,0.1111908576117786,0.1111908576117786,0.1111908576117786,3.4640268257916773E-2,3.4640268257916773E-2,3.4640268257916773E-2,3.4640268257916773E-2,3.4640268257916773E-2,null,"Price","Drainage","Revenue cap - Fixed ",0.11119085761177883,0.1111908576117786,0.1111908576117786,1.9974984805631424E-2,2.2404683119039204E-2,2.4143724675655731E-2,2.54499467507876E-2,2.6467048942409921E-2]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Drainage"},"Other drainage","Drainage charge",{"$f":"+I177","v":"Revenue cap - Fixed "},"ML VR",null,null,null,null,null,null,null,52651,58032.9,58032.9,58032.9,58083,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,58114.400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",0.10221838141725703,0,0,8.6330340203577549E-4,5.4060568496816508E-4,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S178/R178-1)*(R179/R$13),\"-\")","v":1.1262145468844433E-3},0,0,7.3296190636404199E-6,4.8177687081240423E-6,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Drainage"},"Other drainage","Drainage charge",{"$f":"+I178","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R177*R178/10^6","v":0.15724150000000003},0.1853652434765625,0.18008919290322581,0.17772847314606741,0.17795299907578557,0.17666777600000003,0.19631161752580562,0.21813967463765541,0.24239481213977068,0.26934689918223775,0.29929581189738402,0.21671731176439524,0.22422445758004844,0.23199165294060725,0.24002790603206733,0.24834253708640422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",0.17885700325017551,-2.8462998102466774E-2,-1.310861423220977E-2,1.263308718877143E-3,-7.2222613974503025E-3,0.1111908576117786,0.1111908576117786,0.1111908576117786,0.1111908576117786,0.1111908576117786,-0.27590930728192575,3.4640268257916551E-2,3.4640268257916995E-2,3.4640268257916329E-2,3.4640268257916995E-2,null,null,null,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((S179/R179-1)*(R179/R$13),\"-\")","v":1.970598204350936E-3},-2.4981449317536952E-4,-1.1412962539834646E-4,1.0725744445475201E-5,-6.4363335292297731E-5,9.3486943997359928E-4,1.0276840268225666E-3,1.130651235272859E-3,1.2428392683184147E-3,1.3654618464878448E-3,-3.718208001807272E-3,3.4434561048320367E-4,3.5258765734696816E-4,3.622303899519787E-4,3.716591837921217E-4,null,"Rev","Drainage","Revenue cap - Fixed ",0.1111908576117786,0.1111908576117786,0.1111908576117786,0.1111908576117786,3.4640268257916773E-2,3.4640268257916773E-2,3.4640268257916773E-2,3.4640268257916773E-2,3.4640268257916773E-2,null,"Rev","Drainage","Revenue cap - Fixed ",0.1111908576117786,0.1111908576117786,0.1111908576117786,1.9974984805631424E-2,2.2404683119039204E-2,2.4143724675655731E-2,2.54499467507876E-2,2.6467048942409921E-2]
[null,null,null,{"$f":"D177+1","v":38},"Price","Irrigation","Millewa Urban (Irrigation)","Urban service charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.75171065493646,95.553969359664208,93.405639647765597,91.305610603876445,89.252796289224307,87.246135180082419,85.284589618848898,83.367145277467174,81.492810632910235,79.66061645445771,null,null,{"$f":"IFERROR((X180-W180)/W180,\"\")","v":-2.2482893450635401E-2},-2.2482893450635134E-2,-2.2482893450635415E-2,-2.2482893450635311E-2,-2.2482893450635168E-2,-2.24828934506353E-2,-2.2482893450635345E-2,-2.2482893450635151E-2,-2.2482893450635425E-2,-2.2482893450635359E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635366E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S180/R180-1)*(R182/R$13),\"-\")","v":-1.400211100490741E-5},-1.3961204197192554E-5,-6.3782808790714661E-6,-6.1393723652837116E-6,-1.0219551457413071E-5,-1.0271833634122552E-5,-9.9332719726712412E-6,-9.6138443932833856E-6,-9.2964920081791327E-6,-8.985027487283118E-6,-8.6738509971414936E-6,-8.6375253064964426E-6,-8.3559700761466244E-6,-8.1105376226025733E-6,-7.8622096028527019E-6,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F180","v":"Irrigation"},"Millewa Urban (Irrigation)","Urban service charge",{"$f":"+I180","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,74,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0.29729729729729737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S181/R181-1)*(R182/R$13),\"-\")","v":1.7050786849651581E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Irrigation"},"Millewa Urban (Irrigation)","Urban service charge",{"$f":"+I181","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R180*R181/10^6","v":8.185185185185186E-3},1.0359375000000001E-2,1.0064516129032258E-2,9.9325842696629217E-3,9.8040665434380777E-3,9.5999999999999992E-3,9.3841642228739003E-3,9.1731810585277632E-3,8.9669414061854975E-3,8.765338617972138E-3,8.5682684437655334E-3,8.3756289772879116E-3,8.1873206034094939E-3,8.0032459466368496E-3,7.8233098207593828E-3,7.64741917962794E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",0.265625,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428888E-2,-2.0814479638009087E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635477E-2,-2.2482893450635033E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635033E-2,-2.2482893450635477E-2,-2.2482893450635366E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S182/R182-1)*(R182/R$13),\"-\")","v":1.5234296773339263E-4},-1.3961204197192554E-5,-6.3782808790714661E-6,-6.1393723652836583E-6,-1.0219551457413125E-5,-1.0271833634122501E-5,-9.9332719726712904E-6,-9.6138443932833382E-6,-9.2964920081791785E-6,-8.985027487283074E-6,-8.6738509971415359E-6,-8.6375253064964003E-6,-8.3559700761465837E-6,-8.1105376226025733E-6,-7.8622096028527019E-6,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D180+1","v":39},"Price","Irrigation","Millewa Urban (Irrigation)","Urban access - offtake","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,554.38038038038042,559.77314453124995,569.94329329329321,562.47212652727626,565.24528650646948,565.20000000000005,541.14155775483732,518.10719308091279,496.05331484039516,474.93818740655018,454.72185168159831,402.51176078124922,380.37150755447811,359.44908411731137,339.67750345829728,320.99346320216358,null,null,{"$f":"IFERROR((X183-W183)/W183,\"\")","v":-4.2566246010549758E-2},-4.2566246010549764E-2,-4.2566246010549945E-2,-4.2566246010549799E-2,-4.2566246010549917E-2,-0.11481764227356116,-5.5005233098775329E-2,-5.5005233098775572E-2,-5.5005233098775551E-2,-5.5005233098775308E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",9.7275523119511043E-3,1.8168339909481857E-2,-1.310861423220977E-2,4.9303064959234089E-3,-8.0118326592937272E-5,-4.2566246010549702E-2,-4.2566246010549813E-2,-4.2566246010549924E-2,-4.2566246010549813E-2,-4.2566246010549924E-2,-0.11481764227356117,-5.5005233098775363E-2,-5.5005233098775586E-2,-5.5005233098775586E-2,-5.5005233098775363E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S183/R183-1)*(R185/R$13),\"-\")","v":2.4939073627561418E-5},3.9005064939890471E-5,-2.9256839317072443E-5,1.0730522874250528E-5,-1.8370199155082146E-7,-9.2742129603565605E-5,-8.7842721424544076E-5,-8.3271217015980079E-5,-7.8868084264028688E-5,-7.4659653424889532E-5,-1.904171930139014E-4,-8.2259734294226185E-5,-7.6930735199287731E-5,-7.218678288705056E-5,-6.7648426442307749E-5,null,"Price","Irrigation","Revenue cap - Fixed ",-4.2566246010549702E-2,-4.2566246010549813E-2,-4.2566246010549813E-2,-4.2566246010549813E-2,-5.5005233098775475E-2,-5.5005233098775475E-2,-5.5005233098775475E-2,-5.5005233098775475E-2,-5.5005233098775475E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-4.2566246010549813E-2,-4.2566246010549813E-2,-4.2566246010549813E-2,-5.7473570042854472E-2,-5.7062628738436927E-2,-5.6768989543725668E-2,-5.6548700140508279E-2,-5.6377328369580537E-2]
[null,null,null,null,"Qty",{"$f":"+F183","v":"Irrigation"},"Millewa Urban (Irrigation)","Urban access - offtake",{"$f":"+I183","v":"Revenue cap - Fixed "},"Service",null,null,null,null,null,null,null,66,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0.22727272727272729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S184/R184-1)*(R185/R$13),\"-\")","v":5.8267188879854788E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Irrigation"},"Millewa Urban (Irrigation)","Urban access - offtake",{"$f":"+I184","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R183*R184/10^6","v":3.6589105105105109E-2},4.5341624707031243E-2,4.6165406756756747E-2,4.556024224870938E-2,4.5784868207024022E-2,4.5781200000000001E-2,4.3832466178141828E-2,4.1966682639553936E-2,4.0180318502072002E-2,3.8469993179930564E-2,3.6832469986209461E-2,3.2603452623281189E-2,3.0810092111912726E-2,2.9115375813502223E-2,2.7513877780122077E-2,2.6000470519375249E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",0.23921108692830351,1.8168339909481857E-2,-1.3108614232209548E-2,4.9303064959231868E-3,-8.011832659282625E-5,-4.2566246010549591E-2,-4.2566246010549924E-2,-4.2566246010550035E-2,-4.2566246010549702E-2,-4.2566246010549924E-2,-0.11481764227356106,-5.5005233098775363E-2,-5.5005233098775475E-2,-5.5005233098775697E-2,-5.5005233098775252E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":6.1327893370510019E-4},3.9005064939890471E-5,-2.9256839317071945E-5,1.0730522874250046E-5,-1.837019915505669E-7,-9.2742129603565362E-5,-8.7842721424544307E-5,-8.3271217015980296E-5,-7.8868084264028485E-5,-7.4659653424889532E-5,-1.9041719301390121E-4,-8.2259734294226185E-5,-7.6930735199287582E-5,-7.2186782887050696E-5,-6.7648426442307614E-5,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.2566246010549702E-2,-4.2566246010549813E-2,-4.2566246010549813E-2,-4.2566246010549813E-2,-5.5005233098775363E-2,-5.5005233098775363E-2,-5.5005233098775475E-2,-5.5005233098775475E-2,-5.5005233098775475E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.2566246010550035E-2,-4.2566246010549924E-2,-4.2566246010549924E-2,-5.7473570042854472E-2,-5.7062628738436927E-2,-5.6768989543725779E-2,-5.6548700140508279E-2,-5.6377328369580537E-2]
[null,null,null,{"$f":"D183+1","v":40},"Price","Irrigation","Millewa Urban (Irrigation)","Urban access - no offtake","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,277.19019019019021,279.88657226562498,284.97258064516126,281.23698501872656,282.62264325323474,282.60000000000002,265.64994537056162,249.71653742173515,234.73879874101112,220.65940927778078,207.42448697856642,197.30887978521741,185.84136062279924,175.04032943539556,164.86705018825052,155.2850381706304,null,null,{"$f":"IFERROR((X186-W186)/W186,\"\")","v":-5.9978961887609331E-2},-5.9978961887609532E-2,-5.9978961887609365E-2,-5.9978961887609497E-2,-5.9978961887609143E-2,-4.8767661623259899E-2,-5.8119630372952577E-2,-5.8119630372952598E-2,-5.8119630372952612E-2,-5.8119630372952417E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",9.7275523119511043E-3,1.8171676970302864E-2,-1.310861423220977E-2,4.9270128337348673E-3,-8.0118326592937272E-5,-5.9978961887609317E-2,-5.9978961887609539E-2,-5.9978961887609317E-2,-5.9978961887609539E-2,-5.9978961887609095E-2,-4.876766162325985E-2,-5.8119630372952535E-2,-5.8119630372952646E-2,-5.8119630372952646E-2,-5.8119630372952424E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S186/R186-1)*(R188/R$13),\"-\")","v":2.8339856394956155E-6},3.6122434422079633E-6,-2.7089754821081564E-6,9.9290644052290808E-7,-1.7009443662113101E-8,-1.2100042696431137E-5,-1.1252381802433153E-5,-1.0472790809459142E-5,-9.7386251042153918E-6,-9.0513042723929025E-6,-6.8320322267074112E-6,-7.890062315981152E-6,-7.3546050533951445E-6,-6.8783378276745016E-6,-6.4246556623173061E-6,null,"Price","Irrigation","Revenue cap - Fixed ",-5.9978961887609428E-2,-5.9978961887609428E-2,-5.9978961887609428E-2,-5.9978961887609428E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-5.9978961887609428E-2,-5.9978961887609428E-2,-5.9978961887609428E-2,-5.7747322978809801E-2,-5.7809384429459598E-2,-5.7853711534392005E-2,-5.7886955494508952E-2,-5.79128110969509E-2]
[null,null,null,null,"Qty",{"$f":"+F186","v":"Irrigation"},"Millewa Urban (Irrigation)","Urban access - no offtake",{"$f":"+I186","v":"Revenue cap - Fixed "},"Service",null,null,null,null,null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S187/R187-1)*(R188/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Irrigation"},"Millewa Urban (Irrigation)","Urban access - no offtake",{"$f":"+I187","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R186*R187/10^6","v":4.1578528528528535E-3},4.1982985839843752E-3,4.2745887096774186E-3,4.2185547752808979E-3,4.2393396487985209E-3,4.2389999999999997E-3,3.9847491805584242E-3,3.7457480613260273E-3,3.5210819811151667E-3,3.3098911391667117E-3,3.1113673046784963E-3,2.9596331967782614E-3,2.7876204093419889E-3,2.6256049415309336E-3,2.4730057528237577E-3,2.329275572559456E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR(S188/R188-1,\"-\")","v":9.7275523119511043E-3},1.8171676970302642E-2,-1.310861423220977E-2,4.9270128337350894E-3,-8.0118326593048295E-5,-5.9978961887609206E-2,-5.9978961887609539E-2,-5.9978961887609428E-2,-5.9978961887609428E-2,-5.9978961887609206E-2,-4.876766162325985E-2,-5.8119630372952535E-2,-5.8119630372952646E-2,-5.8119630372952757E-2,-5.8119630372952424E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S188/R188-1)*(R188/R$13),\"-\")","v":2.8339856394956155E-6},3.6122434422079188E-6,-2.7089754821081564E-6,9.9290644052295276E-7,-1.7009443662136669E-8,-1.2100042696431115E-5,-1.1252381802433153E-5,-1.0472790809459162E-5,-9.7386251042153732E-6,-9.0513042723929194E-6,-6.8320322267074112E-6,-7.890062315981152E-6,-7.3546050533951445E-6,-6.8783378276745143E-6,-6.4246556623173061E-6,null,"Rev","Irrigation","Revenue cap - Fixed ",-5.9978961887609428E-2,-5.9978961887609317E-2,-5.9978961887609428E-2,-5.9978961887609317E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,-5.8119630372952535E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-5.9978961887609428E-2,-5.9978961887609428E-2,-5.9978961887609428E-2,-5.7747322978809801E-2,-5.7809384429459598E-2,-5.7853711534392005E-2,-5.7886955494508952E-2,-5.79128110969509E-2]
[null,null,null,{"$f":"D186+1","v":41},"Price","Irrigation","Millewa Urban (Irrigation)","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,0.56411411411411416,0.56113281250000002,0.56612903225806455,0.55870786516853932,0.56169131238447323,0.56000000000000005,0.60747901621559863,0.65898349132548495,0.71485471966558212,0.77546293185629545,0.8412097481352252,0.6638956483246814,0.68299646272554193,0.70264682299508952,0.72286254001214079,0.74365987954727508,null,null,{"$f":"IFERROR((X189-W189)/W189,\"\")","v":8.47839575278546E-2},8.4783957527854781E-2,8.4783957527854462E-2,8.4783957527854892E-2,8.47839575278546E-2,-0.21078464699631655,2.8770808257383224E-2,2.8770808257383266E-2,2.8770808257383311E-2,2.8770808257383203E-2,null,null,null,"Price","Irrigation","Revenue cap - Variable",-5.2849264705883137E-3,8.9038096628228924E-3,-1.310861423220977E-2,5.3399055247485006E-3,-3.0111065405182824E-3,8.4783957527854614E-2,8.4783957527854836E-2,8.4783957527854392E-2,8.4783957527854836E-2,8.4783957527854614E-2,-0.2107846469963166,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S189/R189-1)*(R191/R$13),\"-\")","v":-1.046487198923844E-5},1.0986781277317409E-5,-1.804834235372022E-5,7.0754622035154395E-6,-2.6531455191538522E-6,1.1099471332799352E-4,1.1911474663689308E-4,1.2793494326242974E-4,1.3728721034477433E-4,1.4724795696159572E-4,-3.9218050638502528E-4,4.3037558410671959E-5,4.3817685569767681E-5,4.4760658593166926E-5,4.5665236235820094E-5,null,"Price","Irrigation","Revenue cap - Variable",8.4783957527854614E-2,8.4783957527854614E-2,8.4783957527854614E-2,8.4783957527854614E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,null,"Price","Irrigation","Revenue cap - Variable",8.4783957527854614E-2,8.4783957527854614E-2,8.4783957527854614E-2,1.7920142444909803E-2,1.9720606440801092E-2,2.1008601580268182E-2,2.1975665442214076E-2,2.2728459442022064E-2]
[null,null,null,null,"Qty",{"$f":"+F189","v":"Irrigation"},"Millewa Urban (Irrigation)","Usage Charge",{"$f":"+I189","v":"Revenue cap - Variable"},"kL",null,null,null,null,null,null,null,50096,46443,50305,49645,31324,49122,49122,49122,49122,49122,49122,49122,49122,49122,49122,49122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",-7.2919993612264422E-2,8.3155696229787024E-2,-1.3119968194016507E-2,-0.36904018531574179,0.56819052483718546,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S190/R190-1)*(R191/R$13),\"-\")","v":-1.4439148829321072E-4},1.0260927412391058E-4,-1.8063974836767552E-5,-4.8898428458672846E-4,5.0064390771705446E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Irrigation"},"Millewa Urban (Irrigation)","Usage Charge",{"$f":"+I190","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R189*R190/10^6","v":2.8259860660660663E-2},2.6060691210937501E-2,2.8479120967741935E-2,2.7737051966292135E-2,1.7594418669131241E-2,2.7508320000000003E-2,2.9840584234542635E-2,3.2370587060890472E-2,3.5115093539412723E-2,3.8092290138644944E-2,4.1321905247898534E-2,3.2611882037004998E-2,3.3550152242004069E-2,3.4515417239164785E-2,3.550845369047638E-2,3.6530060603121244E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",-7.7819543278376146E-2,9.2799908384219476E-2,-2.6056597824432037E-2,-0.36567091951541497,0.56346853609106939,8.4783957527854614E-2,8.4783957527854836E-2,8.4783957527854392E-2,8.4783957527854836E-2,8.4783957527854614E-2,-0.2107846469963166,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383429E-2,2.8770808257383207E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S191/R191-1)*(R191/R$13),\"-\")","v":-1.5409326188384073E-4},1.1450966884766772E-4,-3.5875523512852221E-5,-4.8451995226599283E-4,4.9648327005290315E-4,1.1099471332799352E-4,1.1911474663689308E-4,1.2793494326242974E-4,1.3728721034477433E-4,1.4724795696159572E-4,-3.9218050638502528E-4,4.3037558410671959E-5,4.3817685569767681E-5,4.4760658593167271E-5,4.5665236235820094E-5,null,"Rev","Irrigation","Revenue cap - Variable",8.4783957527854614E-2,8.4783957527854614E-2,8.4783957527854614E-2,8.4783957527854614E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,2.8770808257383207E-2,null,"Rev","Irrigation","Revenue cap - Variable",8.4783957527854614E-2,8.4783957527854614E-2,8.4783957527854614E-2,1.7920142444909803E-2,1.9720606440801092E-2,2.1008601580268182E-2,2.1975665442214076E-2,2.2728459442022064E-2]
[null,null,null,{"$f":"D189+1","v":42},"Price","Irrigation","Millewa Rural (Irrigation)","Rural service charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.751710654936474,95.553969359664194,93.405639647765597,91.305610603876431,89.252796289224293,87.246135180082433,85.284589618848898,83.367145277467174,81.492810632910235,79.660616454457724,null,null,{"$f":"IFERROR((X192-W192)/W192,\"\")","v":-2.2482893450635259E-2},-2.2482893450635422E-2,-2.2482893450635269E-2,-2.2482893450635463E-2,-2.2482893450635172E-2,-2.2482893450634985E-2,-2.2482893450635505E-2,-2.2482893450635151E-2,-2.2482893450635425E-2,-2.2482893450635186E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635255E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635033E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S192/R192-1)*(R194/R$13),\"-\")","v":-3.4437624363420919E-5},-2.6468116290510883E-5,-1.2092157499906321E-5,-1.1703178571322076E-5,-1.9587473626708383E-5,-1.968768113206813E-5,-1.9038771280953492E-5,-1.8426535087126398E-5,-1.7818276349010093E-5,-1.7221302683959311E-5,-1.6624881077854365E-5,-1.6555256837451602E-5,-1.6015609312614366E-5,-1.5545197109988265E-5,-1.5069235072134197E-5,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F192","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural service charge",{"$f":"+I192","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,182,182,182,183,184,184,184,184,184,184,184,184,184,184,184,184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,5.494505494505475E-3,5.464480874316946E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S193/R193-1)*(R194/R$13),\"-\")","v":0},0,5.0684553414050168E-6,4.9425601928845975E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,{"$f":"IFERROR((AE193/$X193)^(1/DI$64)-1,\"-\")","v":0},0,0]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural service charge",{"$f":"+I193","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R192*R193/10^6","v":2.013113113113113E-2},1.9639648437500001E-2,1.9080645161290322E-2,1.8933988764044944E-2,1.8791127541589646E-2,1.84E-2,1.7986314760508309E-2,1.7581930362178214E-2,1.7186637695188869E-2,1.6800232351113265E-2,1.6422514517217272E-2,1.6053288873135167E-2,1.5692364489868198E-2,1.533955473105396E-2,1.4994677156455484E-2,1.4657553427620221E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.4414062499999889E-2,-2.8462998102466885E-2,-7.6861340906283493E-3,-7.5452259022456003E-3,-2.0814479638008865E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":-3.4437624363420763E-5},-2.6468116290510883E-5,-7.090142584324907E-6,-6.8245701739092331E-6,-1.9587473626708278E-5,-1.9687681132068224E-5,-1.9038771280953211E-5,-1.842653508712649E-5,-1.7818276349010005E-5,-1.7221302683959311E-5,-1.6624881077854446E-5,-1.6555256837451521E-5,-1.6015609312614366E-5,-1.5545197109988265E-5,-1.5069235072134271E-5,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D192+1","v":43},"Price","Irrigation","Millewa Rural (Irrigation)","Rural access - house","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,554.38038038038042,559.77314453124995,569.94516129032252,562.47397003745311,565.24528650646948,565.20000000000005,541.18625418229828,518.19278435220656,496.17624187520551,475.09511987737517,454.9096749942085,401.10917350226327,378.82561310875155,357.7800125940322,337.90359728141783,319.1314132611418,null,null,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":-4.2487165282557957E-2},-4.248716528255795E-2,-4.2487165282557846E-2,-4.2487165282558012E-2,-4.2487165282557839E-2,-0.11826633824094897,-5.555485106197898E-2,-5.5554851061978425E-2,-5.5554851061978834E-2,-5.5554851061978792E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",9.7275523119511043E-3,1.8171676970302864E-2,-1.310861423220977E-2,4.9270128337348673E-3,-8.0118326592937272E-5,-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557804E-2,-4.2487165282558026E-2,-4.2487165282557804E-2,-0.11826633824094901,-5.5554851061978994E-2,-5.5554851061978439E-2,-5.5554851061978883E-2,-5.5554851061978772E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S195/R195-1)*(R197/R$13),\"-\")","v":3.892006944907312E-5},4.9608143272989355E-5,-3.7203263287618686E-5,1.3106365014902387E-5,-2.2225673051827786E-7,-1.1199806684082717E-4,-1.0609016237055813E-4,-1.0057733264538266E-4,-9.5266972364237785E-5,-9.0190939492236844E-5,-2.3739911203268262E-4,-1.0016831253783214E-4,-9.362466457600421E-5,-8.7800181948514773E-5,-8.2232361898794442E-5,null,"Price","Irrigation","Revenue cap - Fixed ",-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-5.8146908853216495E-2,-5.7715393775777835E-2,-5.7407047684340018E-2,-5.7175721901388199E-2,-5.6995762599847843E-2]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural access - house",{"$f":"+I195","v":"Revenue cap - Fixed "},"Service",null,null,null,null,null,null,null,103,103,103,99,98,98,98,98,98,98,98,98,98,98,98,98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,-3.8834951456310662E-2,-1.0101010101010055E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S196/R196-1)*(R197/R$13),\"-\")","v":0},0,-1.1021660247205726E-4,-2.6869734232597667E-5,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW196","v":"Qty"},"Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural access - house",{"$f":"+I196","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R195*R196/10^6","v":5.7101179179179187E-2},5.7656633886718746E-2,5.8704351612903223E-2,5.5684923033707853E-2,5.539403807763401E-2,5.5389600000000004E-2,5.3036252909865231E-2,5.0782892866516244E-2,4.8625271703770137E-2,4.6559321747982767E-2,4.4581148149432433E-2,3.93086990032218E-2,3.7124910084657653E-2,3.5062441234215154E-2,3.311455253357895E-2,3.1274878499591895E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation",{"$f":"I197","v":"Revenue cap - Fixed "},9.7275523119511043E-3,1.8171676970303086E-2,-5.1434493291153238E-2,-5.2237650736763896E-3,-8.0118326592937272E-5,-4.2487165282558026E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557804E-2,-0.11826633824094901,-5.5554851061978994E-2,-5.5554851061978439E-2,-5.5554851061978661E-2,-5.5554851061978883E-2,null,null,null,null,null,null,{"$f":"AW197","v":"Rev"},"Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S197/R197-1)*(R197/R$13),\"-\")","v":3.892006944907312E-5},4.9608143272989965E-5,-1.4597507883588542E-4,-1.389575674309791E-5,-2.2225673051827786E-7,-1.1199806684082746E-4,-1.0609016237055813E-4,-1.0057733264538293E-4,-9.5266972364237541E-5,-9.0190939492236844E-5,-2.3739911203268262E-4,-1.0016831253783214E-4,-9.362466457600421E-5,-8.7800181948514421E-5,-8.2232361898794604E-5,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,-5.5554851061978772E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.2487165282557915E-2,-4.2487165282557915E-2,-4.2487165282557915E-2,-5.8146908853216495E-2,-5.7715393775777835E-2,-5.7407047684340018E-2,-5.7175721901388199E-2,-5.6995762599847843E-2]
[null,null,null,{"$f":"D195+1","v":44},"Price","Irrigation","Millewa Rural (Irrigation)","Rural access - scrubland","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,0.57517517517517514,0.58271484375000004,0.58709677419354844,0.57940074906367045,0.58211645101663578,0.57999999999999996,0.57224165669276783,0.5645870925077302,0.55703491924823545,0.54958376728677993,0.54223228531661982,0.50838443952936874,0.49733950598940868,0.48653452974832878,0.47596429760089992,0.46562370960166394,null,null,{"$f":"IFERROR((X198-W198)/W198,\"\")","v":-1.3376453977986431E-2},-1.3376453977986617E-2,-1.3376453977986313E-2,-1.3376453977986622E-2,-1.3376453977986605E-2,-6.2423147244887268E-2,-2.172555389418445E-2,-2.1725553894184312E-2,-2.1725553894184152E-2,-2.1725553894184423E-2,null,null,null,{"$f":"E198","v":"Price"},"Irrigation","Revenue cap - Fixed ",1.3108473557692513E-2,7.5198538196641351E-3,-1.310861423220977E-2,4.6870874042777011E-3,-3.63578629832495E-3,-1.337645397798648E-2,-1.3376453977986591E-2,-1.3376453977986258E-2,-1.3376453977986591E-2,-1.3376453977986591E-2,-6.2423147244887289E-2,-2.1725553894184402E-2,-2.1725553894184291E-2,-2.172555389418418E-2,-2.1725553894184402E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":4.635796205378862E-6},1.8181385367583198E-6,-3.2604177283593843E-6,1.1368308698290298E-6,-9.2879754698731695E-7,-3.2355368200475214E-6,-3.1580413030445384E-6,-3.0849609932398094E-6,-3.0109171015801425E-6,-2.9371506169446425E-6,-1.3355204299132285E-5,-4.4395159269339512E-6,-4.2981295816975766E-6,-4.1751166588286084E-6,-4.0504188202657967E-6,null,"Price","Irrigation","Revenue cap - Fixed ",-1.3376453977986591E-2,-1.337645397798648E-2,-1.337645397798648E-2,-1.337645397798648E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,null,{"$f":"CN198","v":"Price"},"Irrigation","Revenue cap - Fixed ",-1.337645397798648E-2,-1.337645397798648E-2,-1.337645397798648E-2,-2.3386876365973253E-2,-2.3110185339515921E-2,-2.2912500898698007E-2,-2.2764211316145477E-2,-2.2648859415007161E-2]
[null,null,null,null,"Qty",{"$f":"+F198","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural access - scrubland",{"$f":"+I198","v":"Revenue cap - Fixed "},"ha",null,null,null,null,null,null,null,8775,8763,8763,8763,8763,8763,8763,8763,8763,8763,8763,8763,8763,8763,8763,8763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-1.3675213675213849E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S199/R199-1)*(R200/R$13),\"-\")","v":-4.8362231791739605E-7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural access - scrubland",{"$f":"+I199","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R198*R199/10^6","v":5.0471621621621613E-3},5.1063301757812507E-3,5.1447290322580649E-3,5.0772887640449446E-3,5.1010864602587793E-3,5.08254E-3,5.0145536375987253E-3,4.9474766916452403E-3,4.8812969973722874E-3,4.8160025527340519E-3,4.7515815162295395E-3,4.4549728435958587E-3,4.3581860909851881E-3,4.2635020841846052E-3,4.1708751398766859E-3,4.080260567239381E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",1.1723026072485432E-2,7.5198538196639131E-3,-1.3108614232209659E-2,4.6870874042774791E-3,-3.635786298324839E-3,-1.3376453977986369E-2,-1.3376453977986702E-2,-1.3376453977986369E-2,-1.3376453977986813E-2,-1.337645397798648E-2,-6.2423147244887178E-2,-2.1725553894184624E-2,-2.1725553894184291E-2,-2.172555389418418E-2,-2.1725553894184402E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S200/R200-1)*(R200/R$13),\"-\")","v":4.1458343370951495E-6},1.818138536758266E-6,-3.2604177283593568E-6,1.136830869828976E-6,-9.2879754698728868E-7,-3.2355368200474948E-6,-3.1580413030445646E-6,-3.0849609932398352E-6,-3.0109171015801925E-6,-2.9371506169446179E-6,-1.3355204299132262E-5,-4.439515926933997E-6,-4.2981295816975766E-6,-4.1751166588286084E-6,-4.0504188202657967E-6,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.337645397798648E-2,-1.337645397798648E-2,-1.337645397798648E-2,-1.337645397798648E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,-2.1725553894184291E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.337645397798648E-2,-1.3376453977986591E-2,-1.3376453977986591E-2,-2.3386876365973253E-2,-2.3110185339515921E-2,-2.2912500898698007E-2,-2.2764211316145477E-2,-2.2648859415007161E-2]
[null,null,null,{"$f":"D198+1","v":45},"Price","Irrigation","Millewa Rural (Irrigation)","Rural access - stocked","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,2.2675175175175175,2.2769042968749997,2.3693548387096772,2.3382958801498126,2.3488909426987057,2.34,2.3130340088854577,2.2863787719062958,2.2600307079542858,2.2339862771896333,2.2082419805654006,2.0044635355169005,1.9534181139003202,1.9036726087061866,1.855193916422925,1.8079497765489101,null,null,{"$f":"IFERROR((X201-W201)/W201,\"\")","v":-1.1523927826727403E-2},-1.1523927826727395E-2,-1.1523927826727473E-2,-1.1523927826727289E-2,-1.1523927826727381E-2,-9.2280849128828002E-2,-2.5465876885316846E-2,-2.5465876885316933E-2,-2.5465876885316808E-2,-2.5465876885316784E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",4.1396722560973487E-3,4.0603613406836603E-2,-1.3108614232209659E-2,4.531104313545864E-3,-3.7851662404091435E-3,-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727509E-2,-1.1523927826727287E-2,-1.1523927826727398E-2,-9.2280849128828057E-2,-2.5465876885316874E-2,-2.5465876885316985E-2,-2.5465876885316763E-2,-2.5465876885316763E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S201/R201-1)*(R203/R$13),\"-\")","v":1.4548928391944847E-4},9.6829476458701563E-4,-3.3214696496155268E-4,1.1195768471670339E-4,-9.8491166182428213E-5,-2.8387710691593686E-4,-2.7759811639942059E-4,-2.7168337988982174E-4,-2.6566043404014126E-4,-2.5963843472775973E-4,-2.0296183306552145E-3,-5.1792388170856217E-4,-4.995122742874245E-4,-4.833610103806323E-4,-4.6713162955202241E-4,null,"Price","Irrigation","Revenue cap - Fixed ",-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727398E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,null,"Price","Irrigation","Revenue cap - Fixed ",-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727398E-2,-2.8230580088526969E-2,-2.7770341498225992E-2,-2.744146620113197E-2,-2.7194736723628932E-2,-2.7002792745488668E-2]
[null,null,null,null,"Qty",{"$f":"+F201","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural access - stocked",{"$f":"+I201","v":"Revenue cap - Fixed "},"ha",null,null,null,null,null,null,null,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,221202.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((Z202/$X202)^(1/DD$64)-1,\"-\")","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Irrigation"},"Millewa Rural (Irrigation)","Rural access - stocked",{"$f":"+I202","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R201*R202/10^6","v":0.50157986341341343},0.50365623965820305,0.5241065029032258,0.51723619294007495,0.51957984408502766,0.51761314800000002,0.51164821144028283,0.50575201437897088,0.49992376466704558,0.49416267928415669,0.48846798423342391,0.44339174387611652,0.4321003843146014,0.42109656912554766,0.41037297573936715,0.39992246806212733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",4.1396722560973487E-3,4.0603613406836603E-2,-1.3108614232209659E-2,4.5311043135456419E-3,-3.7851662404090325E-3,-1.1523927826727398E-2,-1.1523927826727287E-2,-1.1523927826727509E-2,-1.1523927826727398E-2,-1.1523927826727287E-2,-9.2280849128828168E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316763E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S203/R203-1)*(R203/R$13),\"-\")","v":1.4548928391944847E-4},9.6829476458701563E-4,-3.3214696496155268E-4,1.119576847166979E-4,-9.8491166182425327E-5,-2.8387710691593686E-4,-2.7759811639941788E-4,-2.7168337988982174E-4,-2.6566043404014386E-4,-2.5963843472775723E-4,-2.0296183306552171E-3,-5.1792388170856217E-4,-4.9951227428742234E-4,-4.8336101038063442E-4,-4.6713162955202241E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727398E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,-2.5465876885316874E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.1523927826727398E-2,-1.1523927826727398E-2,-1.1523927826727398E-2,-2.8230580088526969E-2,-2.7770341498225992E-2,-2.744146620113197E-2,-2.7194736723628932E-2,-2.7002792745488668E-2]
[null,null,null,{"$f":"D201+1","v":46},"Price","Irrigation","Millewa Rural (Irrigation)","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,0.18803803803803806,0.19423828124999998,0.20967741935483872,0.20692883895131087,0.20425138632162662,0.2,0.1840164262206416,0.16931022559508413,0.15577931318308991,0.14332976245529142,0.1318751532903811,0.13022170455250973,0.12123432696777098,0.11286722198757405,0.10507758089488026,9.7825549457890279E-2,null,null,{"$f":"IFERROR((X204-W204)/W204,\"\")","v":-7.991786889679206E-2},-7.9917868896792199E-2,-7.9917868896792074E-2,-7.9917868896792074E-2,-7.9917868896791949E-2,-1.2537985333981625E-2,-6.9015972534092723E-2,-6.9015972534092931E-2,-6.901597253409307E-2,-6.9015972534092876E-2,null,null,null,"Price","Irrigation","Revenue cap - Variable",3.2973345588235059E-2,7.9485557663925954E-2,-1.310861423220977E-2,-1.2939001848428888E-2,-2.0814479638008976E-2,-7.9917868896792088E-2,-7.9917868896792199E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-7.9917868896791977E-2,-1.2537985333981649E-2,-6.9015972534092751E-2,-6.9015972534092973E-2,-6.9015972534093084E-2,-6.9015972534092862E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S204/R204-1)*(R206/R$13),\"-\")","v":3.0937226339860136E-4},5.7639354685455558E-4,-1.1264748300954034E-4,-1.0918950493811553E-4,-1.8204491535001756E-4,-6.4628591652580254E-4,-5.8826264592204067E-4,-5.3589322183228286E-4,-4.8775587126432656E-4,-4.4371595545923269E-4,-6.3253372543146613E-5,-3.5025064870625785E-4,-3.2270400496236482E-4,-2.9831492782223662E-4,-2.7541514890262546E-4,null,"Price","Irrigation","Revenue cap - Variable",-7.9917868896792088E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-6.9015972534092862E-2,-6.9015972534092862E-2,-6.9015972534092862E-2,-6.9015972534092862E-2,-6.9015972534092862E-2,null,"Price","Irrigation","Revenue cap - Variable",-7.9917868896792199E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-6.6820141014894974E-2,-6.7186472266253849E-2,-6.7448049396883647E-2,-6.7644184107284899E-2,-6.7796704806739605E-2]
[null,null,null,null,"Qty",{"$f":"+F204","v":"Irrigation"},"Millewa Rural (Irrigation)","Usage Charge",{"$f":"+I204","v":"Revenue cap - Variable"},"kL",null,null,null,null,null,null,null,712111,788474,847733,853686,855043,849623,849623,849623,849623,849623,849623,849623,849623,849623,849623,849623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR(S205/R205-1,\"-\")","v":0.10723468672720959},7.5156568257165102E-2,7.0222581874246348E-3,1.5895774324516942E-3,-6.3388624899566315E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S205/R205-1)*(R206/R$13),\"-\")","v":1.0061289552454099E-3},5.4500166093474252E-4,6.0345029294768826E-5,1.3414108363488359E-5,-5.5440140972457155E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Irrigation"},"Millewa Rural (Irrigation)","Usage Charge",{"$f":"+I205","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R204*R205/10^6","v":0.1339039553053053},0.15315183457031251,0.17775046774193548,0.17665225280898877,0.17464371811460258,0.16992460000000001,0.15634458809486018,0.14384986180077217,0.13235368740455641,0.12177626276655205,0.11204416336403346,0.11063935528701696,0.10300347258133849,9.5894587746748625E-2,8.927632951265084E-2,8.3114836807061124E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",0.1437439186999474,0.1606159876611184,-6.1784081184029782E-3,-1.1369991961313941E-2,-2.7021402003740258E-2,-7.9917868896791977E-2,-7.9917868896792199E-2,-7.9917868896791977E-2,-7.9917868896792199E-2,-7.9917868896791977E-2,-1.2537985333981649E-2,-6.9015972534092529E-2,-6.9015972534093084E-2,-6.9015972534093084E-2,-6.901597253409264E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((S206/R206-1)*(R206/R$13),\"-\")","v":1.3486766563916514E-3},1.1647149687364596E-3,-5.3093493424627323E-5,-9.5948961747537658E-5,-2.363310986370751E-4,-6.4628591652580167E-4,-5.8826264592204067E-4,-5.358932218322821E-4,-4.8775587126432727E-4,-4.4371595545923269E-4,-6.3253372543146613E-5,-3.5025064870625671E-4,-3.2270400496236536E-4,-2.9831492782223662E-4,-2.754151489026246E-4,null,"Rev","Irrigation","Revenue cap - Variable",-7.9917868896792088E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-6.9015972534092862E-2,-6.9015972534092751E-2,-6.9015972534092862E-2,-6.9015972534092862E-2,-6.9015972534092862E-2,null,"Rev","Irrigation","Revenue cap - Variable",-7.9917868896792088E-2,-7.9917868896792088E-2,-7.9917868896792088E-2,-6.6820141014894974E-2,-6.7186472266253849E-2,-6.7448049396883647E-2,-6.7644184107284899E-2,-6.7796704806739605E-2]
[null,null,null,{"$f":"D204+1","v":47},"Price","Domestic and stock","Other stock and domestic (Irrigation)","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.75171065493646,95.553969359664208,93.405639647765597,91.305610603876445,89.252796289224307,87.246135180082419,85.284589618848898,83.367145277467174,81.492810632910235,79.66061645445771,null,null,{"$f":"IFERROR((X207-W207)/W207,\"\")","v":-2.2482893450635401E-2},-2.2482893450635134E-2,-2.2482893450635415E-2,-2.2482893450635311E-2,-2.2482893450635168E-2,-2.24828934506353E-2,-2.2482893450635345E-2,-2.2482893450635151E-2,-2.2482893450635425E-2,-2.2482893450635359E-2,null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635366E-2,null,null,null,null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S207/R207-1)*(R209/R$13),\"-\")","v":-2.2706125953903903E-6},-1.7451505246490692E-6,-7.9728510988393326E-7,-7.6742154566046395E-7,-1.2774439321766339E-6,-1.2839792042653189E-6,-1.2416589965839052E-6,-1.2017305491604232E-6,-1.1620615010223916E-6,-1.1231284359103898E-6,-1.0842313746426867E-6,-1.0796906633120553E-6,-1.044496259518328E-6,-1.0138172028253217E-6,-9.8277620035658774E-7,null,"Price","Domestic and stock","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Domestic and stock","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F207","v":"Domestic and stock"},"Other stock and domestic (Irrigation)","Service Charge",{"$f":"+I207","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S208/R208-1)*(R209/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Domestic and stock"},"Other stock and domestic (Irrigation)","Service Charge",{"$f":"+I208","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R207*R208/10^6","v":1.3273273273273272E-3},1.2949218750000001E-3,1.2580645161290322E-3,1.2415730337078652E-3,1.2255083179297597E-3,1.1999999999999999E-3,1.1730205278592375E-3,1.1466476323159704E-3,1.1208676757731872E-3,1.0956673272465172E-3,1.0710335554706917E-3,1.046953622160989E-3,1.0234150754261867E-3,1.0004057433296062E-3,9.7791372759492286E-4,9.5592739745349251E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-2.4414062499999889E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428888E-2,-2.0814479638009087E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635477E-2,-2.2482893450635033E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635033E-2,-2.2482893450635477E-2,-2.2482893450635366E-2,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S209/R209-1)*(R209/R$13),\"-\")","v":-2.2706125953903801E-6},-1.7451505246490692E-6,-7.9728510988393326E-7,-7.6742154566045728E-7,-1.2774439321766406E-6,-1.2839792042653126E-6,-1.2416589965839113E-6,-1.2017305491604173E-6,-1.1620615010223973E-6,-1.1231284359103842E-6,-1.084231374642692E-6,-1.07969066331205E-6,-1.044496259518323E-6,-1.0138172028253217E-6,-9.8277620035658774E-7,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,{"$f":"D207+1","v":48},"Price","Domestic and stock","Other stock and domestic (Irrigation)","Usage Charge","Revenue cap - Variable","$",null,null,null,null,null,null,null,416.97987987987989,415.52963867187498,414.88870967741934,409.45009363295878,411.46441774491677,411.48,406.25102639296193,401.08850113088135,395.99157980663756,390.95942874360117,385.99122485927393,381.08615553066153,376.2434184613569,371.4622215503133,366.74178276228395,362.08132999990892,null,null,{"$f":"IFERROR((X210-W210)/W210,\"\")","v":-1.2707722385141647E-2},-1.2707722385141562E-2,-1.2707722385141604E-2,-1.27077223851416E-2,-1.2707722385141614E-2,-1.2707722385141545E-2,-1.2707722385141841E-2,-1.2707722385141628E-2,-1.2707722385141628E-2,-1.2707722385141645E-2,null,null,null,"Price","Domestic and stock","Revenue cap - Variable",-3.4779644725848602E-3,-1.5424386970426252E-3,-1.310861423220977E-2,4.9195839573152877E-3,3.7870237160841924E-5,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141507E-2,-1.270772238514184E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,null,null,null,null,null,null,"Price","Domestic and stock","Revenue cap - Variable",{"$f":"IFERROR((S210/R210-1)*(R212/R$13),\"-\")","v":-2.0323345096301859E-7},-6.0694396191155412E-8,-5.2586268230911733E-7,2.8867657756510744E-7,2.7312306680461772E-9,-9.9540766936581977E-7,-1.0937529278144612E-6,-1.187962836912852E-6,-1.2762593169384782E-6,-1.3590929822685723E-6,-1.32514405064474E-6,-1.332790352143374E-6,-1.3022391789497643E-6,-1.2766295661464728E-6,-1.2499172062692379E-6,null,"Price","Domestic and stock","Revenue cap - Variable",-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,null,"Price","Domestic and stock","Revenue cap - Variable",-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141618E-2]
[null,null,null,null,"Qty",{"$f":"+F210","v":"Domestic and stock"},"Other stock and domestic (Irrigation)","Usage Charge",{"$f":"+I210","v":"Revenue cap - Variable"},"kL",null,null,null,null,null,null,null,2,2,2,3,3.5,4,4.5,5,5.5,6,6,6,6,6,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Variable",0,0,0.5,0.16666666666666674,0.14285714285714279,0.125,0.11111111111111116,0.10000000000000009,9.0909090909090828E-2,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Variable",{"$f":"IFERROR((S211/R211-1)*(R212/R$13),\"-\")","v":0},0,2.0057905168076284E-5,9.7798438536607464E-6,1.0302967157658221E-5,9.7913658246273402E-6,9.5633268816598725E-6,9.348353708937388E-6,9.1301628057907306E-6,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Variable",0.1180339887498949,0.11199004528465784,0.1066819197003217,8.4471771197698553E-2,6.991319393366302E-2,5.9634022667048425E-2,5.1989505508644118E-2,4.6081918643214648E-2,4.1379743992410623E-2,null,"Qty","Domestic and stock","Revenue cap - Variable",0.10554159678513342,0.10064241629820891,7.4569931823541991E-2,5.9223841048812176E-2,4.9115063421648175E-2,4.195362743720854E-2,3.6614649628077478E-2,3.24810319761204E-2]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Domestic and stock"},"Other stock and domestic (Irrigation)","Usage Charge",{"$f":"+I211","v":"Revenue cap - Variable"},"$m",0,0,0,0,0,0,0,{"$f":"R210*R211/10^6","v":8.3395975975975977E-4},8.3105927734374995E-4,8.2977741935483869E-4,1.2283502808988764E-3,1.4401254621072086E-3,1.6459200000000002E-3,1.8281296187683288E-3,2.0054425056544069E-3,2.1779536889365066E-3,2.3457565724616068E-3,2.3159473491556437E-3,2.2865169331839695E-3,2.2574605107681415E-3,2.2287733293018799E-3,2.2004506965737037E-3,2.1724879799994534E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Variable",-3.4779644725848602E-3,-1.5424386970426252E-3,0.4803370786516854,0.17240618128353447,0.14290042312818385,0.11070381231671567,9.6991419572064919E-2,8.6021505376344232E-2,7.7046121034390902E-2,-1.2707722385141507E-2,-1.2707722385141507E-2,-1.2707722385141951E-2,-1.2707722385141618E-2,-1.2707722385141618E-2,-1.2707722385141729E-2,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Variable",{"$f":"IFERROR((S212/R212-1)*(R212/R$13),\"-\")","v":-2.0323345096301859E-7},-6.0694396191155412E-8,1.9269111144612609E-5,1.0116633194153366E-5,1.0306088564135996E-5,8.6715321965907913E-6,8.3480458507549152E-6,8.0415945883332419E-6,7.7378799145851209E-6,-1.3590929822685605E-6,-1.32514405064474E-6,-1.3327903521433856E-6,-1.3022391789497643E-6,-1.2766295661464728E-6,-1.2499172062692489E-6,null,"Rev","Domestic and stock","Revenue cap - Variable",0.10382632320370866,9.7859184494139217E-2,9.2618513096114352E-2,7.0690604994795514E-2,5.6317034088953832E-2,4.6168487677144654E-2,3.8621114920557753E-2,3.2788600028980319E-2,2.8146179308245145E-2,null,"Rev","Domestic and stock","Revenue cap - Variable",9.1492681087961714E-2,8.6655758026579655E-2,6.0914595446507791E-2,4.5763518533040504E-2,3.5783200445615559E-2,2.8712770001545262E-2,2.3441638440232948E-2,1.9360549653843151E-2]
[null,null,null,{"$f":"D210+1","v":49},"Price","Domestic and stock","Diversions (Irrigation)","Service Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,110.61061061061061,107.91015625,104.83870967741935,103.46441947565543,102.1256931608133,100,97.75171065493646,95.553969359664194,93.405639647765597,91.30561060387646,89.252796289224321,87.246135180082419,85.284589618848912,83.367145277467174,81.492810632910249,79.66061645445771,null,null,{"$f":"IFERROR((X213-W213)/W213,\"\")","v":-2.2482893450635401E-2},-2.2482893450635279E-2,-2.2482893450635269E-2,-2.2482893450635158E-2,-2.2482893450635165E-2,-2.2482893450635456E-2,-2.2482893450635182E-2,-2.2482893450635314E-2,-2.2482893450635255E-2,-2.2482893450635529E-2,null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",-2.44140625E-2,-2.8462998102466885E-2,-1.3108614232209659E-2,-1.2939001848428999E-2,-2.0814479638008976E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635144E-2,-2.2482893450635477E-2,-2.2482893450635144E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635477E-2,null,null,null,null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S213/R213-1)*(R215/R$13),\"-\")","v":-2.4163102369279406E-4},-1.8571310166473842E-4,-7.7469536510388836E-5,-7.4184082747178189E-5,-1.2348624677707457E-4,-1.2572296375097915E-4,-1.2157911008217463E-4,-1.1616728641884032E-4,-1.1233261176549675E-4,-1.0856908213800435E-4,-1.0480903288212743E-4,-1.0437009745349767E-4,-1.0096797175343942E-4,-9.8002329606446765E-5,-9.5001699367803965E-5,null,"Price","Domestic and stock","Revenue cap - Fixed ",-2.2482893450635366E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,null,"Price","Domestic and stock","Revenue cap - Fixed ",-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2,-2.2482893450635255E-2]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Domestic and stock"},"Diversions (Irrigation)","Service Charge",{"$f":"+I213","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,1277,1277,1166,1160,1160,1175,1175,1160,1160,1160,1160,1160,1160,1160,1160,1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,-8.6922474549725903E-2,-5.145797598627766E-3,0,1.2931034482758674E-2,0,-1.2765957446808529E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S214/R214-1)*(R215/R$13),\"-\")","v":0},-5.6714483466886799E-4,-3.0410732048430075E-5,0,7.6716062231260376E-5,0,-6.9033540951377728E-5,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",-6.4034810079136584E-3,-4.2735564169932294E-3,-3.2068825518073441E-3,-2.5663298263236545E-3,-2.1390660101946457E-3,-1.8337655191210667E-3,-1.6047288532499149E-3,-1.4265528911119318E-3,-1.2839892273297515E-3,null,"Qty","Domestic and stock","Revenue cap - Fixed ",-6.4034810079136584E-3,-4.2735564169932294E-3,-3.2068825518073441E-3,-2.5663298263236545E-3,-2.1390660101946457E-3,-1.8337655191210667E-3,-1.6047288532499149E-3,-1.4265528911119318E-3]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Domestic and stock"},"Diversions (Irrigation)","Service Charge",{"$f":"+I214","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R213*R214/10^6","v":0.14124974974974974},0.13780126953124999,0.12224193548387095,0.12001872659176031,0.11846580406654342,0.11749999999999999,0.11485826001955035,0.11084260445721046,0.10835054199140809,0.10591450830049669,0.10353324369550022,0.10120551680889561,9.8930123957864741E-2,9.6705888521861919E-2,9.4531660334175885E-2,9.240631508717094E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-2.44140625E-2,-0.1129113984240222,-1.8186957555199834E-2,-1.293900184842911E-2,-8.1525979091900957E-3,-2.2482893450635255E-2,-3.4961835236371974E-2,-2.2482893450635255E-2,-2.2482893450635144E-2,-2.2482893450635033E-2,-2.2482893450635477E-2,-2.2482893450635255E-2,-2.2482893450635366E-2,-2.2482893450635255E-2,-2.2482893450635477E-2,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S215/R215-1)*(R215/R$13),\"-\")","v":-2.4163102369279406E-4},-7.3671529398060254E-4,-1.0748162600387607E-4,-7.4184082747178826E-5,-4.8366989461035123E-5,-1.2572296375097853E-4,-1.8906057728782319E-4,-1.1616728641884032E-4,-1.1233261176549675E-4,-1.0856908213800382E-4,-1.0480903288212743E-4,-1.0437009745349818E-4,-1.0096797175343942E-4,-9.8002329606446765E-5,-9.5001699367803965E-5,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-2.8742405677334881E-2,-2.6660367954050024E-2,-2.5617676003721668E-2,-2.4991524756914352E-2,-2.4573867067638755E-2,-2.4275430614976501E-2,-2.4051543356060412E-2,-2.3877373305094651E-2,-2.3738014884975178E-2,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-2.8742405677334881E-2,-2.6660367954050024E-2,-2.5617676003721557E-2,-2.4991524756914463E-2,-2.4573867067638755E-2,-2.4275430614976501E-2,-2.4051543356060412E-2,-2.3877373305094651E-2]
[null,null,null,{"$f":"D213+1","v":50},"Price","Irrigation","Diversions (Irrigation)","Operational fee","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,1.6812812812812812,2.1474121093749998,2.254032258064516,2.2244850187265914,2.2365526802218114,2.23,2.415049911596129,2.6154556392378789,2.8324914396076397,3.0675373097853011,3.3220877618003675,2.4619080833122533,2.5028394753293322,2.544451387819052,2.5867551350341391,2.6297622193367434,null,null,{"$f":"IFERROR((X216-W216)/W216,\"\")","v":8.2982023137277594E-2},8.2982023137277483E-2,8.298202313727758E-2,8.2982023137277441E-2,8.2982023137277663E-2,-0.25892743965979681,1.6625881483767549E-2,1.6625881483767316E-2,1.6625881483767431E-2,1.6625881483767369E-2,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",0.27724737870065796,4.9650529688289646E-2,-1.3108614232209881E-2,5.4249236985772775E-3,-2.929812599433812E-3,8.2982023137277539E-2,8.2982023137277539E-2,8.2982023137277539E-2,8.2982023137277539E-2,8.2982023137277761E-2,-0.25892743965979681,1.6625881483767646E-2,1.6625881483767424E-2,1.6625881483767424E-2,1.6625881483767424E-2,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S216/R216-1)*(R218/R$13),\"-\")","v":1.8069665862576002E-2},2.8175905672895383E-3,-8.0180402222613004E-4,3.2739726561003646E-4,-1.8577457286820081E-4,5.1765192479481092E-3,5.5979026666021659E-3,6.2275643293969287E-3,6.869005254753085E-3,7.4976599655876587E-3,-2.5467983390319596E-2,1.2345676804003339E-3,1.317792241794681E-3,1.330259928985666E-3,1.3411219766710219E-3,null,"Price","Irrigation","Revenue cap - Fixed ",8.2982023137277539E-2,8.2982023137277539E-2,8.2982023137277539E-2,8.2982023137277539E-2,1.6625881483767424E-2,1.6625881483767424E-2,1.6625881483767424E-2,1.6625881483767424E-2,1.6625881483767424E-2,null,"Price","Irrigation","Revenue cap - Fixed ",8.2982023137277539E-2,8.2982023137277539E-2,8.2982023137277539E-2,3.8507428704099844E-3,5.9687295126182871E-3,7.4843124789525373E-3,8.6224979725988415E-3,9.5086422597581155E-3]
[null,null,null,null,"Qty",{"$f":"+F216","v":"Irrigation"},"Diversions (Irrigation)","Operational fee",{"$f":"+I216","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,553244.80000000005,558123,561303,567925,566118.40000000002,587793,593295,615548,633751,646031,657565,657565,697632,697632,697632,697632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",8.8174348859673124E-3,5.6976687934380266E-3,1.1797549630057302E-2,-3.1810538363339358E-3,3.8286337275029281E-2,9.3604381134175796E-3,3.7507479415805012E-2,2.9572023627726818E-2,1.9376695263597199E-2,1.7853632410828491E-2,0,6.0932379308509477E-2,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S217/R217-1)*(R218/R$13),\"-\")","v":5.7467847992343217E-4},3.2333386871635534E-4,7.2161119232186475E-4,-1.9197842875599873E-4,2.4276733451589903E-3,5.8391548231084595E-4,2.5302253560619704E-3,2.219296090039347E-3,1.6039452468544027E-3,1.6131260712400409E-3,0,4.5245809226791642E-3,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",2.3337189771330591E-2,2.5411261213012404E-2,2.389927885504628E-2,2.2687283669908576E-2,1.8870637319885697E-2,2.477578525734847E-2,2.164555059809059E-2,1.9217535541104169E-2,1.7279278809563037E-2,null,"Qty","Irrigation","Revenue cap - Fixed ",3.3532135499923621E-2,2.8791948284114577E-2,2.604639823052235E-2,2.0783402876263901E-2,2.7367802303398525E-2,2.3412730530585568E-2,2.0456421902964594E-2,1.8162976085814631E-2]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Irrigation"},"Diversions (Irrigation)","Operational fee",{"$f":"+I217","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R216*R217/10^6","v":0.93016012620620625},1.198520088720703,1.2651950685483868,1.2633406542602994,1.2661536248428835,1.3107783899999998,1.4328370373004253,1.6099384878215979,1.7950942823427813,1.9817241957779079,2.1844886390882587,1.618864588803222,1.7460609088529526,1.7750907105869809,1.8046031583641364,1.8346062766003308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",0.28850942429562321,5.5631090755310142E-2,-1.465714129138207E-3,2.226612887900048E-3,3.5244352882260799E-2,9.3119209342797937E-2,0.12360194907778577,0.11500799311389653,0.10396663577556242,0.10231718608590601,-0.25892743965979681,7.8571315309184042E-2,1.6625881483767424E-2,1.6625881483767424E-2,1.6625881483767424E-2,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S218/R218-1)*(R218/R$13),\"-\")","v":1.880367244465387E-2},3.1569781338538147E-3,-8.9652152650048894E-5,1.3437736852625669E-4,2.2347861443368258E-3,5.808889218322298E-3,8.3380912417033923E-3,8.6310220989283936E-3,8.6060491231928771E-3,9.2446465017946809E-3,-2.5467983390319596E-2,5.8343737492636532E-3,1.317792241794681E-3,1.330259928985666E-3,1.3411219766710219E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",0.10825578013017179,0.11050196221621578,0.1088645125032377,0.10755194350560471,3.5810259783256582E-2,4.1813586010471804E-2,3.8631308440752798E-2,3.6162925493188114E-2,3.4192443534943218E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",0.11929672308109818,0.11416318554007177,0.11118980418840785,2.4714177287122663E-2,3.3499882825320793E-2,3.1072271200814683E-2,2.92553053319482E-2,2.7844323587545405E-2]
[null,null,null,{"$f":"D216+1","v":51},"Price","Irrigation","Diversions (Irrigation)","Annual permits - stock and domestic (minimum charge inc Service Fee)","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,143.29604604604606,143.29389648437498,143.29354838709676,141.41516853932586,141.41344731977819,141.41,141.50011634258621,141.59029011360889,141.68052134966544,141.77081008737662,141.86115636338653,141.86461314163762,141.94052396379686,142.01647540533813,142.09246748799663,142.16850023351913,null,null,{"$f":"IFERROR((X219-W219)/W219,\"\")","v":6.3726994262225942E-4},6.3726994262221649E-4,6.3726994262215024E-4,6.3726994262214396E-4,6.372699426223763E-4,2.4367334510069532E-5,5.350934280098082E-4,5.3509342800957911E-4,5.350934280097284E-4,5.3509342800961391E-4,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.5000844268864277E-5,-2.4292540489190273E-6,-1.3108614232209548E-2,-1.2171392683391069E-5,-2.437759522544436E-5,6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262247594E-4,2.4367334510166927E-5,5.3509342800972526E-4,5.3509342800950321E-4,5.3509342800972526E-4,5.3509342800950321E-4,null,null,null,null,null,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S219/R219-1)*(R221/R$13),\"-\")","v":-3.6148152519198469E-8},-4.6149536095512308E-9,-2.5881070594497077E-5,-2.4091554951631899E-8,-5.0756179887923154E-8,1.2608848578277537E-6,1.2481652504019304E-6,1.2365997594779885E-6,1.2240621748528377E-6,1.2110333302223037E-6,4.5759950068267651E-8,1.0236953374736009E-6,1.0136458068835444E-6,1.0070405421386895E-6,9.99194165027954E-7,null,"Price","Irrigation","Revenue cap - Fixed ",6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,null,"Price","Irrigation","Revenue cap - Fixed ",6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,5.1465937712813492E-4,5.1806502329387882E-4,5.2049763479522504E-4,5.2232209730274093E-4,5.2374112599751221E-4]
[null,null,null,null,"Qty",{"$f":"+F219","v":"Irrigation"},"Diversions (Irrigation)","Annual permits - stock and domestic (minimum charge inc Service Fee)",{"$f":"+I219","v":"Revenue cap - Fixed "},"ML Supp",null,null,null,null,null,null,null,240,280,285,293,294,294,294,294,294,294,294,294,294,294,294,294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0.16666666666666674,1.7857142857142794E-2,2.8070175438596578E-2,3.4129692832765013E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S220/R220-1)*(R221/R$13),\"-\")","v":4.01623533885884E-4},3.3923947115170593E-5,5.5420518085059379E-5,6.7554912716347616E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Irrigation"},"Diversions (Irrigation)","Annual permits - stock and domestic (minimum charge inc Service Fee)",{"$f":"+I220","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R219*R220/10^6","v":3.4391051051051051E-2},4.0122291015624992E-2,4.0838661290322577E-2,4.1434644382022476E-2,4.1575553512014786E-2,4.157454E-2,4.1601034204720347E-2,4.1627545293401007E-2,4.1654073276801637E-2,4.1680618165688729E-2,4.1707179970835638E-2,4.1708196263641459E-2,4.1730514045356278E-2,4.1752843769169413E-2,4.1775185441471012E-2,4.1797539068654625E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",0.16664916568168642,1.7854670223557356E-2,1.4593600105131888E-2,3.4007563500038085E-3,-2.4377595225333337E-5,6.3726994262225389E-4,6.3726994262203185E-4,6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,2.4367334510166927E-5,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800950321E-4,null,null,null,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((S221/R221-1)*(R221/R$13),\"-\")","v":4.0158136104127834E-4},3.3919249751675285E-5,2.8812961298435793E-5,6.7313174929462152E-6,-5.0756179887692E-8,1.2608848578277537E-6,1.2481652504014954E-6,1.2365997594779885E-6,1.2240621748528377E-6,1.2110333302218817E-6,4.5759950068267651E-8,1.0236953374736009E-6,1.0136458068839649E-6,1.0070405421386895E-6,9.99194165027954E-7,null,"Rev","Irrigation","Revenue cap - Fixed ",6.3726994262203185E-4,6.3726994262225389E-4,6.3726994262225389E-4,6.3726994262225389E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,5.3509342800972526E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",6.3726994262203185E-4,6.3726994262225389E-4,6.3726994262225389E-4,5.1465937712813492E-4,5.1806502329387882E-4,5.2049763479522504E-4,5.2232209730274093E-4,5.2374112599751221E-4]
[null,null,null,{"$f":"D219+1","v":52},"Price","Domestic and stock","Other stock and domestic (Irrigation)","Connection Charge","Revenue cap - Fixed ","$",null,null,null,null,null,null,null,304.62162162162161,304.40375976562495,304.61935483870968,300.62621722846444,302.1082255083179,302.12,304.62162162162167,304.62162162162167,304.62162162162161,304.62162162162161,304.62162162162167,304.62162162162173,304.62162162162167,304.62162162162173,304.62162162162167,304.62162162162161,null,null,{"$f":"IFERROR((X222-W222)/W222,\"\")","v":8.2802251476951742E-3},0,-1.8660336242124888E-16,0,1.8660336242124893E-16,1.8660336242124888E-16,-1.8660336242124885E-16,1.8660336242124888E-16,-1.8660336242124885E-16,-1.8660336242124888E-16,null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR(S222/R222-1,\"-\")","v":-7.1518841911777375E-4},7.082536472307055E-4,-1.3108614232209659E-2,4.9297373113907916E-3,3.8974416079806673E-5,8.2802251476952193E-3,0,-2.2204460492503131E-16,0,2.2204460492503131E-16,2.2204460492503131E-16,-2.2204460492503131E-16,2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,null,null,null,null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S222/R222-1)*(R224/R$13),\"-\")","v":-1.8318394174574759E-7},1.2249793249357071E-7,-2.3165916152787566E-6,8.495575773759553E-7,7.0759285634618131E-9,1.4286551444791683E-6,0,-3.783616561782481E-20,0,3.7006729596636128E-20,3.6546760554820764E-20,-3.7230759596849889E-20,3.684555256417074E-20,-3.658587740719862E-20,-3.6281403849634995E-20,null,"Price","Domestic and stock","Revenue cap - Fixed ",4.1315776070858234E-3,2.7524918864927361E-3,2.0636594583629542E-3,1.6505871523744275E-3,1.3753002179017759E-3,1.1787130157254744E-3,1.031297941459508E-3,9.1665677910368615E-4,8.2495330221177277E-4,null,"Price","Domestic and stock","Revenue cap - Fixed ",-1.1102230246251565E-16,-1.1102230246251565E-16,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F222","v":"Domestic and stock"},"Other stock and domestic (Irrigation)","Connection Charge",{"$f":"+I222","v":"Revenue cap - Fixed "},"Cust",null,null,null,null,null,null,null,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S223/R223-1)*(R224/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Domestic and stock"},"Other stock and domestic (Irrigation)","Connection Charge",{"$f":"+I223","v":"Revenue cap - Fixed "},"$m",0,0,0,0,0,0,0,{"$f":"R222*R223/10^6","v":3.655459459459459E-3},3.6528451171874993E-3,3.6554322580645161E-3,3.6075146067415737E-3,3.6252987060998148E-3,3.6254400000000002E-3,3.6554594594594599E-3,3.6554594594594599E-3,3.655459459459459E-3,3.655459459459459E-3,3.6554594594594599E-3,3.6554594594594612E-3,3.6554594594594599E-3,3.6554594594594612E-3,3.6554594594594599E-3,3.655459459459459E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-7.1518841911766273E-4,7.082536472307055E-4,-1.3108614232209548E-2,4.9297373113907916E-3,3.8974416079806673E-5,8.2802251476949973E-3,0,-2.2204460492503131E-16,0,2.2204460492503131E-16,4.4408920985006262E-16,-3.3306690738754696E-16,4.4408920985006262E-16,-3.3306690738754696E-16,-2.2204460492503131E-16,null,null,null,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((S224/R224-1)*(R224/R$13),\"-\")","v":-1.8318394174571913E-7},1.2249793249357071E-7,-2.3165916152787367E-6,8.495575773759553E-7,7.0759285634618131E-9,1.42865514447913E-6,0,-3.783616561782481E-20,0,3.7006729596636128E-20,7.3093521109641528E-20,-5.5846139395274839E-20,7.3691105128341479E-20,-5.4878816110797927E-20,-3.6281403849634995E-20,null,"Rev","Domestic and stock","Revenue cap - Fixed ",4.1315776070858234E-3,2.7524918864927361E-3,2.0636594583627321E-3,1.6505871523742055E-3,1.3753002179017759E-3,1.1787130157254744E-3,{"$f":"IFERROR((AE224/$W224)^(1/CW$64)-1,\"-\")","v":1.031297941459508E-3},9.1665677910368615E-4,8.2495330221177277E-4,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-1.1102230246251565E-16,-1.1102230246251565E-16,0,0,0,0,0,0]
[null,null,null,{"$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]"},0,0,{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I226","v":"[Price]"},"$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]"},0,0,{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I229","v":"[Price]"},"$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]"},0,0,{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I232","v":"[Price]"},"$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]"},0,0,{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I235","v":"[Price]"},"$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]"},0,0,{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I238","v":"[Price]"},"$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]"},0,0,{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I241","v":"[Price]"},"$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]"},0,0,{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I244","v":"[Price]"},"$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]"},0,0,{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I247","v":"[Price]"},"$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]"},0,0,{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I250","v":"[Price]"},"$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]"},0,0,{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I253","v":"[Price]"},"$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]"},0,0,{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I256","v":"[Price]"},"$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]"},0,0,{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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,{"$f":"+I259","v":"[Price]"},"$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]"},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,{"$f":"E262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$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]"},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},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]"},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},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]"},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},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]"},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},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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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((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]"},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]",{"$f":"IFERROR(S307/R307-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},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},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]"},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},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]"},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},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]"},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},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]"},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((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",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]",{"$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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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((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]"},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]",{"$f":"IFERROR(S358/R358-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},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},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]"},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},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]"},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},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]"},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},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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$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]"},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},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]"},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},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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$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",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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((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]"},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]",{"$f":"IFERROR(S409/R409-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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]"},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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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},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]"},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((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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Irrigation",null,{"$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},0,0,0,0,0,10.347554847077076,17.167624839853513,16.707213620789013,{"$f":"+SUMIFS(U$69:U$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":16.662809882070807},16.127926072846577,16.783516571164753,16.933704362142123,17.145524297420351,17.374230907985254,17.613534248643674,17.878365286787737,16.647791428782369,16.686666927839621,16.630148832092917,16.576815510761097,16.526607991304971]
[null,null,null,null,null,null,null,null,"Drainage",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I449)","v":0},0,0,0,0,0,0,3.7770568782282283,3.8086688806054689,3.8493495409032259,4.1444595449176038,3.7155657275804059,4.1049023405296001,4.1848278470397569,4.1891856976401218,4.1963634272888157,4.2066286861555042,4.2202791945793159,5.0452091653841968,5.2365853265082096,5.4517351741341056,5.6934740506488319,5.9649765037391038]
[null,null,null,null,null,null,null,null,"Domestic and stock",null,0,0,0,0,0,0,0,0.14706649629629631,0.14358009580078124,0.12798520967741936,0.12609616451310862,0.1247567365526802,0.12397135999999999,0.12151486962563737,0.1176501540546403,0.11530482281557725,0.11301139165966427,0.11057568405958601,0.10819444682370002,0.10586645900351853,0.10359052705395286,0.10136548421780396,9.9190189924083336E-2]
[null,null,null,null,null,null,null,null,"Surface water diversions",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,"Groundwater diversions",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,"Bulk water services",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,{"$f":"SUM(K448:K454)","v":0},0,0,0,0,0,0,14.271678221601601,21.119873816259766,20.684548371369658,20.93336559150152,19.968248536979662,21.01239027169435,21.240047078807518,21.452360149115112,21.685899158089647,21.933174326458843,22.20922016542664,21.801195040990265,22.029118713351348,22.185474533280974,22.371655045627733,22.590774684968157]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},0,0,0,0,0,0,14.271678221601602,21.119873816259762,20.684548371369658,{"$f":"+U13","v":20.93336559150152},19.968248536979662,21.012390271694347,21.240047078807507,21.452360149115112,21.685899158089647,21.933174326458843,22.209220165426643,21.801195040990265,22.029118713351345,22.185474533280971,22.371655045627733,22.59077468496816]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K456-K455","v":0},{"$f":"+L456-L455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K455=K466","v":true},{"$f":"+L455=L466","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I462)","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$444,$I462)","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,0,0,0,0,0,0,0,10.035634407337339,15.315015883349606,15.116678082659986,14.923072622681293,15.003074033375229,14.934713825999999,15.106574745512784,15.259654474975742,15.430646048396214,15.612017241205915,15.818995416229537,15.624000149301551,15.871201791650231,16.04583881251888,16.249344334203933,16.484870742220576]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,4.2360438142642636,5.8048579329101564,5.5678702887096767,6.0102929688202238,4.9651745036044366,6.0776764456943493,6.1334723332947352,6.1927056741393764,6.2552531096934336,6.3211570852529304,6.3902247491970998,6.1771948916887158,6.1579169217011192,6.1396357207620929,6.1223107114238031,6.1059039427475863]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K462:K465)","v":0},{"$f":"SUM(L462:L465)","v":0},0,0,0,0,0,14.271678221601602,21.119873816259762,20.684548371369662,20.933365591501516,19.968248536979665,21.01239027169435,21.240047078807521,21.452360149115119,21.685899158089647,21.933174326458847,22.209220165426636,21.801195040990265,22.029118713351352,22.185474533280974,22.371655045627737,22.59077468496816]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR((K462+K464)/K466,\"\")","v":""},{"$f":"IFERROR((L462+L464)/L466,\"\")","v":""},"","","","","",0.70318530529558954,0.72514712997758946,0.73081982798249556,0.71288453628974646,0.75134651922980056,0.71075749274076883,0.71123075619665299,0.71132753547423466,0.71155205213799078,0.71179925936997313,0.71227153850521774,0.71665796851620067,0.72046467215372778,0.72325876052135485,0.72633626350231362,0.72971692968057278]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR((K463+K465)/K466,\"\")","v":""},{"$f":"IFERROR((L463+L465)/L466,\"\")","v":""},"","","","","",0.29681469470441046,0.27485287002241054,0.26918017201750444,0.28711546371025354,0.24865348077019944,0.28924250725923106,0.2887692438033469,0.28867246452576534,0.28844794786200928,0.28820074063002687,0.28772846149478226,0.28334203148379944,0.27953532784627216,0.27674123947864515,0.27366373649768627,0.27028307031942728]
[]
[]
["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,{"$f":"I448","v":"Irrigation"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I474)","v":0},0,0,0,0,0,0,{"$f":"SUM(R475:R478)","v":10.347554847077078},{"$f":"SUM(S475:S478)","v":17.167624839853513},16.707213620789016,16.662809882070807,16.127926072846581,16.78351657116475,16.933704362142119,17.145524297420355,17.374230907985254,17.613534248643674,17.878365286787734,16.647791428782369,16.686666927839621,16.630148832092914,16.576815510761101,16.526607991304974]
[null,null,null,null,null,null,null,null,{"$f":"I462","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$474,$I$69:$I$444,$I475)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$474,$I$69:$I$444,$I475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I463","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$474,$I$69:$I$444,$I476)","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,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,8.5680338339139137,13.619487105478512,13.42663147724063,13.255290156509009,13.327282708567468,13.338757626000001,13.433615597090927,13.586812925274444,13.753728442332729,13.928030711534186,14.124651521679386,13.041536713666456,13.075373308523883,13.013191344368975,12.953604105209775,12.896584993035022]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,1.7795210131631629,3.5481377343749996,3.2805821435483868,3.4075197255617975,2.8006433642791131,3.4447589451647498,3.5000887650511925,3.5587113721459098,3.6205024656525242,3.6855035371094869,3.753713765108349,3.6062547151159117,3.611293619315739,3.6169574877239405,3.6232114055513236,3.6300229982699532]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R474-R448","v":0},{"$f":"S474-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,{"$f":"I449","v":"Drainage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R481:R484)","v":3.7770568782282283},{"$f":"SUM(S481:S484)","v":3.8086688806054685},3.8493495409032255,4.1444595449176029,3.7155657275804064,4.1049023405296001,4.1848278470397569,4.1891856976401218,4.1963634272888157,4.2066286861555042,4.220279194579315,5.0452091653841959,5.2365853265082096,5.4517351741341056,5.6934740506488319,5.9649765037391038]
[null,null,null,null,null,null,null,null,{"$f":"I475","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$480,$I$69:$I$444,$I481)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$480,$I$69:$I$444,$I481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$480,$I$69:$I$444,$I482)","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,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,1.321368036886887,1.5527797413476561,1.5628911731612904,1.5429146519400749,1.5524747137171901,1.4736307599999998,1.5532724084149829,1.5571968381523111,1.5637907369368436,1.5733208945845236,1.5860841578397207,2.4765555057445754,2.6922194846335974,2.9312857144252553,3.1965751954729265,3.491268047241471]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,2.4556888413413414,2.2558891392578122,2.2864583677419352,2.601544892977528,2.163091013863216,2.6312715805296003,2.6315554386247739,2.6319888594878105,2.6325726903519722,2.633307791570981,2.6341950367395945,2.5686536596396206,2.5443658418746122,2.5204494597088507,2.4968988551759055,2.4737084564976333]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R480-R449","v":0},{"$f":"S480-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,{"$f":"I450","v":"Domestic and stock"},null,0,0,0,0,0,0,0,{"$f":"SUM(R487:R490)","v":0.14706649629629628},{"$f":"SUM(S487:S490)","v":0.14358009580078124},0.12798520967741933,0.12609616451310862,0.12475673655268021,0.12397135999999999,0.12151486962563737,0.11765015405464029,0.11530482281557723,0.11301139165966427,0.11057568405958602,0.10819444682370002,0.10586645900351853,0.10359052705395286,0.10136548421780397,9.919018992408335E-2]
[null,null,null,null,null,null,null,null,{"$f":"I481","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$486,$I$69:$I$444,$I487)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$486,$I$69:$I$444,$I487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$486,$I$69:$I$444,$I488)","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,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0.14623253653653653,0.14274903652343748,0.1271554322580645,0.12486781423220976,0.123316611090573,0.12232543999999999,0.11968674000686905,0.11564471154898588,0.11312686912664073,0.11066563508720266,0.10825973671043038,0.10590792989051606,0.10360899849275039,0.10136175372465098,9.9165033521230267E-2,9.7017701944083892E-2]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,8.3395975975975977E-4,8.3105927734374995E-4,8.2977741935483869E-4,1.2283502808988764E-3,1.4401254621072086E-3,1.6459200000000002E-3,1.8281296187683288E-3,2.0054425056544069E-3,2.1779536889365066E-3,2.3457565724616068E-3,2.3159473491556437E-3,2.2865169331839695E-3,2.2574605107681415E-3,2.2287733293018799E-3,2.2004506965737037E-3,2.1724879799994534E-3]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R486-R450","v":0},{"$f":"S486-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,{"$f":"I451","v":"Surface water diversions"},null,null,null,null,null,null,null,null,{"$f":"SUM(R493:R496)","v":0},{"$f":"SUM(S493:S496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","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$492,$I$69:$I$444,$I493)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$492,$I$69:$I$444,$I493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$492,$I$69:$I$444,$I494)","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,"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,{"$f":"R492-R451","v":0},{"$f":"S492-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,{"$f":"I452","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,{"$f":"SUM(R499:R502)","v":0},{"$f":"SUM(S499:S502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","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$498,$I$69:$I$444,$I499)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$498,$I$69:$I$444,$I499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$498,$I$69:$I$444,$I500)","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,"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,{"$f":"R498-R452","v":0},{"$f":"S498-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,{"$f":"I453","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R505:R508)","v":0},{"$f":"SUM(S505:S508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","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$504,$I$69:$I$444,$I505)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$504,$I$69:$I$444,$I505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$504,$I$69:$I$444,$I506)","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,"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,{"$f":"R504-R453","v":0},{"$f":"S504-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,{"$f":"I454","v":"Bulk water services"},null,0,0,0,0,0,0,0,{"$f":"SUM(R511:R514)","v":0},{"$f":"SUM(S511:S514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","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$510,$I$69:$I$444,$I511)","v":0},{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$510,$I$69:$I$444,$I511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$510,$I$69:$I$444,$I512)","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,{"$f":"I501","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I502","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,{"$f":"R510-R454","v":0},{"$f":"S510-S454","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,{"$f":"SUM(K474:K510)","v":0},0,0,0,0,0,0,{"$f":"SUM(R475:R478,R481:R484,R487:R490,R493:R496,R499:R502,R505:R508,R511:R514)","v":14.271678221601604},{"$f":"SUM(S475:S478,S481:S484,S487:S490,S493:S496,S499:S502,S505:S508,S511:S514)","v":21.119873816259766},20.684548371369662,20.933365591501524,19.968248536979665,21.01239027169435,21.240047078807514,21.452360149115119,21.685899158089647,21.93317432645884,22.209220165426636,21.801195040990262,22.029118713351348,22.185474533280971,22.37165504562774,22.590774684968164]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R516-R456","v":0},{"$f":"S516-S456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Irrigation"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I519)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R474/R$516,\"\")","v":0.72504121003898647},{"$f":"IFERROR(S474/S$516,\"\")","v":0.81286588117001457},0.80771469218608427,0.79599287602541724,0.80767855242681397,0.79874380563803404,0.79725361715595755,0.79923720179234381,0.80117641336093826,0.80305449573688859,0.80499743591263972,0.7636182969548897,0.75748227357484854,0.74959626431003867,0.74097403508824577,0.73156446477693093]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R475/R$474,\"\")","v":0},{"$f":"IFERROR(S475/S$474,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R476/R$474,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0.82802497406758535,0.7933239008032007,0.80364277263646688,0.79550149406503812,0.82634820176945423,0.79475344570618267,0.79330637347867161,0.7924407961860146,0.79161653342660887,0.79075729577706477,0.79004155553962341,0.78337939116169741,0.78358208772713345,0.78250600615528332,0.78142898416168893,0.78035281043879112]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0.17197502593241462,0.20667609919679925,0.19635722736353314,0.20449850593496183,0.17365179823054577,0.20524655429381738,0.20669362652132839,0.20755920381398538,0.20838346657339113,0.20924270422293517,0.2099584444603767,0.21662060883830256,0.21641791227286658,0.21749399384471679,0.21857101583831098,0.21964718956120888]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R520+R522,\"\")","v":0.82802497406758535},{"$f":"IFERROR(S520+S522,\"\")","v":0.7933239008032007},0.80364277263646688,0.79550149406503812,0.82634820176945423,0.79475344570618267,0.79330637347867161,0.7924407961860146,0.79161653342660887,0.79075729577706477,0.79004155553962341,0.78337939116169741,0.78358208772713345,0.78250600615528332,0.78142898416168893,0.78035281043879112]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R521+R523,\"\")","v":0.17197502593241462},{"$f":"IFERROR(S521+S523,\"\")","v":0.20667609919679925},0.19635722736353314,0.20449850593496183,0.17365179823054577,0.20524655429381738,0.20669362652132839,0.20755920381398538,0.20838346657339113,0.20924270422293517,0.2099584444603767,0.21662060883830256,0.21641791227286658,0.21749399384471679,0.21857101583831098,0.21964718956120888]
[]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Drainage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R480/R$516,\"\")","v":0.26465401052213167},{"$f":"IFERROR(S480/S$516,\"\")","v":0.18033577822199159},0.1860978287653246,0.19798343113064248,0.1860736919765128,0.19535627729412997,0.19702535646520361,0.19527854597448197,0.19350654527614622,0.1917929718490809,0.19002374523483156,0.23141892707708334,0.23771197543796585,0.24573444061139305,0.25449498658176162,0.26404479646765644]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R481/R$480,\"\")","v":0},{"$f":"IFERROR(S481/S$480,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R482/R$480,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0.34984065093208888,0.40769617680726522,0.40601435555643717,0.37228368022850372,0.41782996925428334,0.35899289136556589,0.37116757610799433,0.37171826472851777,0.37265379036705043,0.37400992860684434,0.37582446201117375,0.49087271202481136,0.5141173716783084,0.53767940312523144,0.56144546669333506,0.58529451793364051]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0.65015934906791106,0.59230382319273467,0.59398564444356283,0.62771631977149633,0.5821700307457166,0.64100710863443411,0.62883242389200567,0.62828173527148223,0.62734620963294963,0.62599007139315577,0.6241755379888263,0.50912728797518858,0.48588262832169155,0.46232059687476867,0.43855453330666488,0.4147054820663596]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R529+R531,\"\")","v":0.34984065093208888},{"$f":"IFERROR(S529+S531,\"\")","v":0.40769617680726522},0.40601435555643717,0.37228368022850372,0.41782996925428334,0.35899289136556589,0.37116757610799433,0.37171826472851777,0.37265379036705043,0.37400992860684434,0.37582446201117375,0.49087271202481136,0.5141173716783084,0.53767940312523144,0.56144546669333506,0.58529451793364051]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R530+R532,\"\")","v":0.65015934906791106},{"$f":"IFERROR(S530+S532,\"\")","v":0.59230382319273467},0.59398564444356283,0.62771631977149633,0.5821700307457166,0.64100710863443411,0.62883242389200567,0.62828173527148223,0.62734620963294963,0.62599007139315577,0.6241755379888263,0.50912728797518858,0.48588262832169155,0.46232059687476867,0.43855453330666488,0.4147054820663596]
[]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Domestic and stock"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R486/R$516,\"\")","v":1.0304779438881723E-2},{"$f":"IFERROR(S486/S$516,\"\")","v":6.7983406079936805E-3},6.187479048591119E-3,6.0236928439400513E-3,6.2477555966734041E-3,5.8999170678359697E-3,5.7210263788388749E-3,5.4842522331741295E-3,5.3170413629155073E-3,5.15253241403066E-3,4.9788188525286695E-3,4.9627759680271905E-3,4.8057509871856684E-3,4.6692950785683753E-3,4.5309783299923795E-3,4.3907387554125892E-3]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R487/R$486,\"\")","v":0},{"$f":"IFERROR(S487/S$486,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R488/R$486,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0.99432936949772999,0.99421187684331358,0.99351661476004727,0.99025862296730549,0.98845653147155621,0.98672338514314928,0.98495550689063471,0.9829541871681442,0.98111133918118931,0.9792431847974592,0.97905554581143128,0.97886659620424155,0.97867633873828619,0.978484776623049,0.97829191352901146,0.97809775360182083]
[null,null,null,null,null,null,null,null,{"$f":"I490","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,5.6706305022700279E-3,5.788123156686374E-3,6.4833852399527525E-3,9.7413770326946012E-3,1.1543468528443722E-2,1.327661485685081E-2,1.5044493109365337E-2,1.7045812831855866E-2,1.8888660818810726E-2,2.0756815202540756E-2,2.0944454188568683E-2,2.1133403795758465E-2,2.1323661261713811E-2,2.1515223376950984E-2,2.1708086470988451E-2,2.190224639817908E-2]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R538+R540,\"\")","v":0.99432936949772999},{"$f":"IFERROR(S538+S540,\"\")","v":0.99421187684331358},0.99351661476004727,0.99025862296730549,0.98845653147155621,0.98672338514314928,0.98495550689063471,0.9829541871681442,0.98111133918118931,0.9792431847974592,0.97905554581143128,0.97886659620424155,0.97867633873828619,0.978484776623049,0.97829191352901146,0.97809775360182083]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R539+R541,\"\")","v":5.6706305022700279E-3},{"$f":"IFERROR(S539+S541,\"\")","v":5.788123156686374E-3},6.4833852399527525E-3,9.7413770326946012E-3,1.1543468528443722E-2,1.327661485685081E-2,1.5044493109365337E-2,1.7045812831855866E-2,1.8888660818810726E-2,2.0756815202540756E-2,2.0944454188568683E-2,2.1133403795758465E-2,2.1323661261713811E-2,2.1515223376950984E-2,2.1708086470988451E-2,2.190224639817908E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Surface water diversions"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R492/R$516,\"\")","v":0},{"$f":"IFERROR(S492/S$516,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R493/R$492,\"\")","v":""},{"$f":"IFERROR(S493/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R494/R$492,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I496","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R547+R549,\"\")","v":""},{"$f":"IFERROR(S547+S549,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R548+R550,\"\")","v":""},{"$f":"IFERROR(S548+S550,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R498/R$516,\"\")","v":0},{"$f":"IFERROR(S498/S$516,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R499/R$498,\"\")","v":""},{"$f":"IFERROR(S499/S$498,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R500/R$498,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I502","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R556+R558,\"\")","v":""},{"$f":"IFERROR(S556+S558,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R557+R559,\"\")","v":""},{"$f":"IFERROR(S557+S559,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R504/R$516,\"\")","v":0},{"$f":"IFERROR(S504/S$516,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R505/R$504,\"\")","v":""},{"$f":"IFERROR(S505/S$504,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(R506/R$504,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R565+R567,\"\")","v":""},{"$f":"IFERROR(S565+S567,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R566+R568,\"\")","v":""},{"$f":"IFERROR(S566+S568,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I510","v":"Bulk water services"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R510/R$516,\"\")","v":0},{"$f":"IFERROR(S510/S$516,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I511","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R511/R$510,\"\")","v":""},{"$f":"IFERROR(S511/S$510,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I512","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R512/R$510,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I513","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I514","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R574+R576,\"\")","v":""},{"$f":"IFERROR(S574+S576,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R575+R577,\"\")","v":""},{"$f":"IFERROR(S575+S577,\"\")","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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E14,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E16,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($D$31:$G$1989,$E16,U$31:U$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,{"$f":"+K16-K17-K18","v":0},{"$f":"+L16-L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X16-X17-X18","v":0},{"$f":"+Y16-Y17-Y18","v":0},{"$f":"+Z16-Z17-Z18","v":0},{"$f":"+AA16-AA17-AA18","v":0},{"$f":"+AB16-AB17-AB18","v":0},{"$f":"+AC16-AC17-AC18","v":0},0,0,0,0]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,{"$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$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" ",null,"Revenue > Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R12>=R14,\"OK\",\"FLAG\")","v":"OK"},{"$f":"IF(S12>=S14,\"OK\",\"FLAG\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R12-R14","v":0},{"$f":"S12-S14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"[Not prescribed service 1]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K35-K36-K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X35-X36-X37","v":0},{"$f":"+Y35-Y36-Y37","v":0},{"$f":"+Z35-Z36-Z37","v":0},{"$f":"+AA35-AA36-AA37","v":0},{"$f":"+AB35-AB36-AB37","v":0},{"$f":"+AC35-AC36-AC37","v":0},{"$f":"+AD35-AD36-AD37","v":0},{"$f":"+AE35-AE36-AE37","v":0},{"$f":"+AF35-AF36-AF37","v":0},{"$f":"+AG35-AG36-AG37","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 2]"]
[]
[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,{"$f":"+K50-K51-K52","v":0},0,0,{"$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},0,0,0,0,0,0,0,0,0,{"$f":"+AB50-AB51-AB52","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 3]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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,{"$f":"+K26","v":0},0,0,0,0,0,0,0.25329099999999999,0.77563499999999996,15.267773,35.764176999999997,1.5139069999999999,0.56993251726943583,{"$f":"+X26","v":6.547930422738296},5.9568565993086988,5.561949712202404,5.8491620299226836,6.9318673602713821,7.9094549428102514,8.8302169446966268,5.8160950841168173,6.8086938691025125,7.7212137271824206]
[null,null,null,null,"Interest earned",null,null,null,null,null,{"$f":"+K27","v":0},0,0,0,0,0,0,6.8499000000000004E-2,{"$f":"+S27","v":4.4200999999999997E-2},8.5022E-2,5.9912E-2,0.10478302110293507,0.1813516280286385,0.27905755186156761,0.28946767842703891,0.32144875616672619,0.38154375864747675,0.45369552547504649,0.5175036805973583,0.50095847614954925,0.4847155508872546,0.53687239899401118,0.5884395664642379]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,{"$f":"+K29","v":0},0,0,0,0,0,0,26.652474999999999,33.325623999999998,39.632261999999997,34.671404000000003,29.342006000000001,42.648767591928383,{"$f":"+X29","v":38.048324903295573},46.385155847663519,47.535665392077242,48.478396666055112,49.268374066772267,50.266928566225623,50.779650061956147,51.301653991736757,51.740214783039157,52.209749272502052]
[null,null,null,null,"Interest incurred",null,null,null,null,null,{"$f":"+K30","v":0},0,0,0,0,0,0,1.7633859999999999,2.0981830000000001,2.71089,1.9256439999999999,2.686374144375852,2.9383289568933502,3.1681073311717762,3.5642329043590859,3.7084848553446834,3.8436951896922942,3.9811038498187452,4.0970376740284458,4.1778050150894011,4.2506240318549571,4.3210172031900829,4.3832748421485945]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,{"$f":"+K37","v":0},0,0,0,0,0,0,10.723269,10.892664,11.872026,14.206263999999999,11.318937870000003,11.895357000000001,{"$f":"+X37","v":12.424345229999998},{"$f":"+Y37","v":12.990196098791996},{"$f":"+Z37","v":13.468054014124968},{"$f":"+AA37","v":13.942358980795788},{"$f":"+AB37","v":14.399394231138093},{"$f":"+AC37","v":14.730580298454269},15.069383645318716,15.415979469161046,15.770546996951747,16.133269577881634]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,{"$f":"+K39","v":0},0,0,0,0,0,0,2.7506911000000001,3.3842284374999996,4.4934548788124999,5.6475307122421876,6.4637610356250006,6.4753032888281243,{"$f":"+X39","v":6.8152733571589836},{"$f":"+Y39","v":6.8818411319092281},{"$f":"+Z39","v":6.8242744251378236},{"$f":"+AA39","v":6.7090782538875349},{"$f":"+AB39","v":6.7337165633185716},{"$f":"+AC39","v":6.597003336935126},7.0796653211234659,6.8876235453637085,6.7261095624417377,6.5826692661890656]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42+X45","v":0.47048952843749986},{"$f":"Y42+Y45","v":1.2194555181703122},1.6865627657258735,2.0972417904866578,2.5000939228212786,2.7041177153167744,3.1931602172818385,3.6414197806915034,3.7637266675833829,3.7863789341467089]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,{"$f":"K35","v":0},null,null,{"$f":"+N35","v":0},null,null,null,null,{"$f":"+S35","v":77.683999999999997},null,null,null,null,{"$f":"+X35","v":79.400000000000006}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,"$m, 01/01/18"]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,0.25329099999999999,0.77563499999999996,15.267773,35.764176999999997,1.5139069999999999,0.56993251726943583,6.547930422738296,5.9568565993086988,5.561949712202404,5.8491620299226836,6.9318673602713821,7.9094549428102514,8.8302169446966268,5.8160950841168173,6.8086938691025125,7.7212137271824206]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,6.8499000000000004E-2,4.4200999999999997E-2,8.5022E-2,5.9912E-2,0.10478302110293507,0.1813516280286385,0.27905755186156761,0.28946767842703891,0.32144875616672619,0.38154375864747675,0.45369552547504649,0.5175036805973583,0.50095847614954925,0.4847155508872546,0.53687239899401118,0.5884395664642379]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,26.652474999999999,33.325623999999998,39.632261999999997,34.671404000000003,29.342006000000001,42.648767591928383,38.048324903295573,46.385155847663519,47.535665392077242,48.478396666055112,49.268374066772267,50.266928566225623,50.779650061956147,51.301653991736757,51.740214783039157,52.209749272502052]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7633859999999999,2.0981830000000001,2.71089,1.9256439999999999,2.686374144375852,2.9383289568933502,3.1681073311717762,3.5642329043590859,3.7084848553446834,3.8436951896922942,3.9811038498187452,4.0970376740284458,4.1778050150894011,4.2506240318549571,4.3210172031900829,4.3832748421485945]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[]
[null,null,null,"Tax losses brought forward (enter a positive value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.683999999999997,null,null,null,null,79.400000000000006]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,10.723269,10.892664,11.872026,14.206263999999999,11.318937870000003,11.895357000000001,12.424345229999998,12.990196098791996,13.468054014124968,13.942358980795788,14.399394231138093,14.730580298454269,15.069383645318716,15.415979469161046,15.770546996951747,16.133269577881634]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7506911000000001,3.3842284374999996,4.4934548788124999,5.6475307122421876,6.4637610356250006,6.4753032888281243,6.8152733571589836,6.8818411319092281,6.8242744251378236,6.7090782538875349,6.7337165633185716,6.597003336935126,7.0796653211234659,6.8876235453637085,6.7261095624417377,6.5826692661890656]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$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":0.47048952843749986},1.2194555181703122,1.6865627657258735,2.0972417904866578,2.5000939228212786,2.7041177153167744,3.1931602172818385,3.6414197806915034,3.7637266675833829,3.7863789341467089]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"MER Mains Replacement (Irr) TOTAL Allocation"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN42","v":1.0818224999999999E-2},{"$f":"+'Capex_FO input'!CO42","v":3.1055210999999999E-2},{"$f":"+'Capex_FO input'!CP42","v":5.1916000597312495E-2},{"$f":"+'Capex_FO input'!CQ42","v":7.9375664806799612E-2},{"$f":"+'Capex_FO input'!CR42","v":0.11114910929518063},{"$f":"+'Capex_FO input'!CS42","v":0.14302311065174611},{"$f":"+'Capex_FO input'!CT42","v":0.17563021403951262},{"$f":"+'Capex_FO input'!CU42","v":0.20898728080519779},{"$f":"+'Capex_FO input'!CV42","v":0.24311156010649368},{"$f":"+'Capex_FO input'!CW42","v":0.2780206978317194}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"MDA Central PS Replace Manifold/Rising Main"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN43","v":9.2069999999999999E-2},{"$f":"+'Capex_FO input'!CO43","v":0.18414},{"$f":"+'Capex_FO input'!CP43","v":0.18414},{"$f":"+'Capex_FO input'!CQ43","v":0.18414},{"$f":"+'Capex_FO input'!CR43","v":0.18414},{"$f":"+'Capex_FO input'!CS43","v":0.18414},{"$f":"+'Capex_FO input'!CT43","v":0.18414},{"$f":"+'Capex_FO input'!CU43","v":0.18414},{"$f":"+'Capex_FO input'!CV43","v":0.18414},{"$f":"+'Capex_FO input'!CW43","v":0.18414}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"MDA Minor IRR Pipeline Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN44","v":3.1073624999999997E-2},{"$f":"+'Capex_FO input'!CO44","v":9.3935568375E-2},{"$f":"+'Capex_FO input'!CP44","v":0.15703891238474998},{"$f":"+'Capex_FO input'!CQ44","v":0.2154607059785647},{"$f":"+'Capex_FO input'!CR44","v":0.26777676813955964},{"$f":"+'Capex_FO input'!CS44","v":0.31877517031006442},{"$f":"+'Capex_FO input'!CT44","v":0.3709465357304908},{"$f":"+'Capex_FO input'!CU44","v":0.42431784255558708},{"$f":"+'Capex_FO input'!CV44","v":0.47891668943766047},{"$f":"+'Capex_FO input'!CW44","v":0.53477130979802157}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"MILL - Millewa Replace River Pump Station"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN45","v":2.8771874999999999E-2},{"$f":"+'Capex_FO input'!CO45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CP45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CQ45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CR45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CS45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CT45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CU45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CV45","v":5.7543749999999998E-2},{"$f":"+'Capex_FO input'!CW45","v":5.7543749999999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"MILL - Millewa Upgrade to ClearSCADA"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":22.222222222222221},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":7.0640707499999983E-3},{"$f":"+'Capex_FO input'!CP46","v":2.1354685877249993E-2},{"$f":"+'Capex_FO input'!CQ46","v":2.8581230254499993E-2},{"$f":"+'Capex_FO input'!CR46","v":2.8581230254499993E-2},{"$f":"+'Capex_FO input'!CS46","v":2.8581230254499993E-2},{"$f":"+'Capex_FO input'!CT46","v":2.8581230254499993E-2},{"$f":"+'Capex_FO input'!CU46","v":2.8581230254499993E-2},{"$f":"+'Capex_FO input'!CV46","v":2.8581230254499993E-2},{"$f":"+'Capex_FO input'!CW46","v":2.8581230254499993E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"RC - Red Cliffs Main Pump Station Extend Suctions"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":6.666666666666667},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":0},{"$f":"+'Capex_FO input'!CP47","v":0},{"$f":"+'Capex_FO input'!CQ47","v":0},{"$f":"+'Capex_FO input'!CR47","v":0},{"$f":"+'Capex_FO input'!CS47","v":0},{"$f":"+'Capex_FO input'!CT47","v":0.35176343269135746},{"$f":"+'Capex_FO input'!CU47","v":0.70352686538271492},{"$f":"+'Capex_FO input'!CV47","v":0.70352686538271492},{"$f":"+'Capex_FO input'!CW47","v":0.70352686538271492}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"RC - Red Cliffs Main Pump Station Upgrade to ClearSCADA"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN48","v":1.5344999999999999E-2},{"$f":"+'Capex_FO input'!CO48","v":3.0689999999999999E-2},{"$f":"+'Capex_FO input'!CP48","v":3.0689999999999999E-2},{"$f":"+'Capex_FO input'!CQ48","v":3.0689999999999999E-2},{"$f":"+'Capex_FO input'!CR48","v":3.0689999999999999E-2},{"$f":"+'Capex_FO input'!CS48","v":3.0689999999999999E-2},{"$f":"+'Capex_FO input'!CT48","v":3.0689999999999999E-2},{"$f":"+'Capex_FO input'!CU48","v":5.1150000000000084E-3},{"$f":"+'Capex_FO input'!CV48","v":0},{"$f":"+'Capex_FO input'!CW48","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"RC - Upgrade Tight Spurs"},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN49","v":7.6724999999999996E-3},{"$f":"+'Capex_FO input'!CO49","v":2.3193967499999999E-2},{"$f":"+'Capex_FO input'!CP49","v":3.9072428752499999E-2},{"$f":"+'Capex_FO input'!CQ49","v":5.3262551586605617E-2},{"$f":"+'Capex_FO input'!CR49","v":6.5725504218693789E-2},{"$f":"+'Capex_FO input'!CS49","v":7.6326012430605439E-2},{"$f":"+'Capex_FO input'!CT49","v":8.5021240000676512E-2},{"$f":"+'Capex_FO input'!CU49","v":8.1128957804859209E-2},{"$f":"+'Capex_FO input'!CV49","v":7.4589653118538116E-2},{"$f":"+'Capex_FO input'!CW49","v":6.7899944424431632E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"RC Mains Replacement (Irr) TOTAL Allocation"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN50","v":1.150875E-3},{"$f":"+'Capex_FO input'!CO50","v":4.891909275E-3},{"$f":"+'Capex_FO input'!CP50","v":1.0493128707187499E-2},{"$f":"+'Capex_FO input'!CQ50","v":1.5475590170488798E-2},{"$f":"+'Capex_FO input'!CR50","v":2.2993036201027245E-2},{"$f":"+'Capex_FO input'!CS50","v":3.4212684678538302E-2},{"$f":"+'Capex_FO input'!CT50","v":4.5690385071032111E-2},{"$f":"+'Capex_FO input'!CU50","v":5.7432072572553283E-2},{"$f":"+'Capex_FO input'!CV50","v":6.9443818886609429E-2},{"$f":"+'Capex_FO input'!CW50","v":8.1731835365888877E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"ROB - HPPS 100 kW Solar PV Pilot"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN51","v":6.3298125000000004E-3},{"$f":"+'Capex_FO input'!CO51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CP51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CQ51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CR51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CS51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CT51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CU51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CV51","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CW51","v":1.2659625000000001E-2}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN53","v":0},{"$f":"+'Capex_FO input'!CO53","v":0},{"$f":"+'Capex_FO input'!CP53","v":0},{"$f":"+'Capex_FO input'!CQ53","v":0},{"$f":"+'Capex_FO input'!CR53","v":0},{"$f":"+'Capex_FO input'!CS53","v":0},{"$f":"+'Capex_FO input'!CT53","v":0},{"$f":"+'Capex_FO input'!CU53","v":0},{"$f":"+'Capex_FO input'!CV53","v":0},{"$f":"+'Capex_FO input'!CW53","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"RURAL - Upgrade Irrigation PS Flow Meters"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN54","v":0},{"$f":"+'Capex_FO input'!CO54","v":0},{"$f":"+'Capex_FO input'!CP54","v":0},{"$f":"+'Capex_FO input'!CQ54","v":0},{"$f":"+'Capex_FO input'!CR54","v":0},{"$f":"+'Capex_FO input'!CS54","v":0},{"$f":"+'Capex_FO input'!CT54","v":0},{"$f":"+'Capex_FO input'!CU54","v":0},{"$f":"+'Capex_FO input'!CV54","v":0},{"$f":"+'Capex_FO input'!CW54","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"ALL - SMS Alarming Configuration - Stage 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN55","v":0},{"$f":"+'Capex_FO input'!CO55","v":0},{"$f":"+'Capex_FO input'!CP55","v":0},{"$f":"+'Capex_FO input'!CQ55","v":0},{"$f":"+'Capex_FO input'!CR55","v":0},{"$f":"+'Capex_FO input'!CS55","v":0},{"$f":"+'Capex_FO input'!CT55","v":0},{"$f":"+'Capex_FO input'!CU55","v":0},{"$f":"+'Capex_FO input'!CV55","v":0},{"$f":"+'Capex_FO input'!CW55","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Rural ClearScada Secondary Licence"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN56","v":0},{"$f":"+'Capex_FO input'!CO56","v":0},{"$f":"+'Capex_FO input'!CP56","v":0},{"$f":"+'Capex_FO input'!CQ56","v":0},{"$f":"+'Capex_FO input'!CR56","v":0},{"$f":"+'Capex_FO input'!CS56","v":0},{"$f":"+'Capex_FO input'!CT56","v":0},{"$f":"+'Capex_FO input'!CU56","v":0},{"$f":"+'Capex_FO input'!CV56","v":0},{"$f":"+'Capex_FO input'!CW56","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN57","v":0},{"$f":"+'Capex_FO input'!CO57","v":0},{"$f":"+'Capex_FO input'!CP57","v":0},{"$f":"+'Capex_FO input'!CQ57","v":0},{"$f":"+'Capex_FO input'!CR57","v":0},{"$f":"+'Capex_FO input'!CS57","v":0},{"$f":"+'Capex_FO input'!CT57","v":0},{"$f":"+'Capex_FO input'!CU57","v":0},{"$f":"+'Capex_FO input'!CV57","v":0},{"$f":"+'Capex_FO input'!CW57","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN58","v":0},{"$f":"+'Capex_FO input'!CO58","v":0},{"$f":"+'Capex_FO input'!CP58","v":0},{"$f":"+'Capex_FO input'!CQ58","v":0},{"$f":"+'Capex_FO input'!CR58","v":0},{"$f":"+'Capex_FO input'!CS58","v":0},{"$f":"+'Capex_FO input'!CT58","v":0},{"$f":"+'Capex_FO input'!CU58","v":0},{"$f":"+'Capex_FO input'!CV58","v":0},{"$f":"+'Capex_FO input'!CW58","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN59","v":0},{"$f":"+'Capex_FO input'!CO59","v":0},{"$f":"+'Capex_FO input'!CP59","v":0},{"$f":"+'Capex_FO input'!CQ59","v":0},{"$f":"+'Capex_FO input'!CR59","v":0},{"$f":"+'Capex_FO input'!CS59","v":0},{"$f":"+'Capex_FO input'!CT59","v":0},{"$f":"+'Capex_FO input'!CU59","v":0},{"$f":"+'Capex_FO input'!CV59","v":0},{"$f":"+'Capex_FO input'!CW59","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN60","v":0},{"$f":"+'Capex_FO input'!CO60","v":0},{"$f":"+'Capex_FO input'!CP60","v":0},{"$f":"+'Capex_FO input'!CQ60","v":0},{"$f":"+'Capex_FO input'!CR60","v":0},{"$f":"+'Capex_FO input'!CS60","v":0},{"$f":"+'Capex_FO input'!CT60","v":0},{"$f":"+'Capex_FO input'!CU60","v":0},{"$f":"+'Capex_FO input'!CV60","v":0},{"$f":"+'Capex_FO input'!CW60","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN61","v":0},{"$f":"+'Capex_FO input'!CO61","v":0},{"$f":"+'Capex_FO input'!CP61","v":0},{"$f":"+'Capex_FO input'!CQ61","v":0},{"$f":"+'Capex_FO input'!CR61","v":0},{"$f":"+'Capex_FO input'!CS61","v":0},{"$f":"+'Capex_FO input'!CT61","v":0},{"$f":"+'Capex_FO input'!CU61","v":0},{"$f":"+'Capex_FO input'!CV61","v":0},{"$f":"+'Capex_FO input'!CW61","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"MER Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN62","v":1.9564875E-3},{"$f":"+'Capex_FO input'!CO62","v":5.9144617125000002E-3},{"$f":"+'Capex_FO input'!CP62","v":9.9634693318874992E-3},{"$f":"+'Capex_FO input'!CQ62","v":1.4105604126520911E-2},{"$f":"+'Capex_FO input'!CR62","v":1.8343008021430893E-2},{"$f":"+'Capex_FO input'!CS62","v":2.2677872205923801E-2},{"$f":"+'Capex_FO input'!CT62","v":2.7112438266660044E-2},{"$f":"+'Capex_FO input'!CU62","v":3.164899934679323E-2},{"$f":"+'Capex_FO input'!CV62","v":3.6289901331769465E-2},{"$f":"+'Capex_FO input'!CW62","v":4.1037544062400164E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"MER Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN63","v":2.30175E-3},{"$f":"+'Capex_FO input'!CO63","v":6.9581902499999994E-3},{"$f":"+'Capex_FO input'!CP63","v":1.1721728625750001E-2},{"$f":"+'Capex_FO input'!CQ63","v":1.6594828384142248E-2},{"$f":"+'Capex_FO input'!CR63","v":2.1580009436977521E-2},{"$f":"+'Capex_FO input'!CS63","v":2.6679849654027997E-2},{"$f":"+'Capex_FO input'!CT63","v":3.1896986196070634E-2},{"$f":"+'Capex_FO input'!CU63","v":3.7234116878580262E-2},{"$f":"+'Capex_FO input'!CV63","v":4.2694001566787598E-2},{"$f":"+'Capex_FO input'!CW63","v":4.8279463602823709E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"MDA Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN64","v":2.7620999999999995E-3},{"$f":"+'Capex_FO input'!CO64","v":8.3498282999999989E-3},{"$f":"+'Capex_FO input'!CP64","v":1.4066074350899998E-2},{"$f":"+'Capex_FO input'!CQ64","v":1.9913794060970696E-2},{"$f":"+'Capex_FO input'!CR64","v":2.5896011324373018E-2},{"$f":"+'Capex_FO input'!CS64","v":3.2015819584833592E-2},{"$f":"+'Capex_FO input'!CT64","v":3.8276383435284764E-2},{"$f":"+'Capex_FO input'!CU64","v":4.4680940254296302E-2},{"$f":"+'Capex_FO input'!CV64","v":5.1232801880145118E-2},{"$f":"+'Capex_FO input'!CW64","v":5.7935356323388448E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"MDA Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN65","v":4.6035E-3},{"$f":"+'Capex_FO input'!CO65","v":1.3916380499999999E-2},{"$f":"+'Capex_FO input'!CP65","v":2.3443457251500002E-2},{"$f":"+'Capex_FO input'!CQ65","v":3.3189656768284496E-2},{"$f":"+'Capex_FO input'!CR65","v":4.3160018873955042E-2},{"$f":"+'Capex_FO input'!CS65","v":5.3359699308055994E-2},{"$f":"+'Capex_FO input'!CT65","v":6.3793972392141268E-2},{"$f":"+'Capex_FO input'!CU65","v":7.4468233757160524E-2},{"$f":"+'Capex_FO input'!CV65","v":8.5388003133575197E-2},{"$f":"+'Capex_FO input'!CW65","v":9.6558927205647418E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"MILL Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN66","v":2.30175E-4},{"$f":"+'Capex_FO input'!CO66","v":6.9581902499999998E-4},{"$f":"+'Capex_FO input'!CP66","v":1.1721728625749999E-3},{"$f":"+'Capex_FO input'!CQ66","v":1.6594828384142246E-3},{"$f":"+'Capex_FO input'!CR66","v":2.1580009436977516E-3},{"$f":"+'Capex_FO input'!CS66","v":2.6679849654027998E-3},{"$f":"+'Capex_FO input'!CT66","v":3.1896986196070635E-3},{"$f":"+'Capex_FO input'!CU66","v":3.7234116878580256E-3},{"$f":"+'Capex_FO input'!CV66","v":4.2694001566787598E-3},{"$f":"+'Capex_FO input'!CW66","v":4.8279463602823704E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"MILL Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN67","v":1.150875E-3},{"$f":"+'Capex_FO input'!CO67","v":3.4790951249999997E-3},{"$f":"+'Capex_FO input'!CP67","v":5.8608643128750006E-3},{"$f":"+'Capex_FO input'!CQ67","v":8.2974141920711241E-3},{"$f":"+'Capex_FO input'!CR67","v":1.079000471848876E-2},{"$f":"+'Capex_FO input'!CS67","v":1.3339924827013998E-2},{"$f":"+'Capex_FO input'!CT67","v":1.5948493098035317E-2},{"$f":"+'Capex_FO input'!CU67","v":1.8617058439290131E-2},{"$f":"+'Capex_FO input'!CV67","v":2.1347000783393799E-2},{"$f":"+'Capex_FO input'!CW67","v":2.4139731801411855E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"RC Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN68","v":2.30175E-3},{"$f":"+'Capex_FO input'!CO68","v":6.9581902499999994E-3},{"$f":"+'Capex_FO input'!CP68","v":1.1721728625750001E-2},{"$f":"+'Capex_FO input'!CQ68","v":1.6594828384142248E-2},{"$f":"+'Capex_FO input'!CR68","v":2.1580009436977521E-2},{"$f":"+'Capex_FO input'!CS68","v":2.6679849654027997E-2},{"$f":"+'Capex_FO input'!CT68","v":3.1896986196070634E-2},{"$f":"+'Capex_FO input'!CU68","v":3.7234116878580262E-2},{"$f":"+'Capex_FO input'!CV68","v":4.2694001566787598E-2},{"$f":"+'Capex_FO input'!CW68","v":4.8279463602823709E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"RC Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN69","v":4.6035E-3},{"$f":"+'Capex_FO input'!CO69","v":1.3916380499999999E-2},{"$f":"+'Capex_FO input'!CP69","v":2.3443457251500002E-2},{"$f":"+'Capex_FO input'!CQ69","v":3.3189656768284496E-2},{"$f":"+'Capex_FO input'!CR69","v":4.3160018873955042E-2},{"$f":"+'Capex_FO input'!CS69","v":5.3359699308055994E-2},{"$f":"+'Capex_FO input'!CT69","v":6.3793972392141268E-2},{"$f":"+'Capex_FO input'!CU69","v":7.4468233757160524E-2},{"$f":"+'Capex_FO input'!CV69","v":8.5388003133575197E-2},{"$f":"+'Capex_FO input'!CW69","v":9.6558927205647418E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"ROB Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN70","v":8.056125000000001E-4},{"$f":"+'Capex_FO input'!CO70","v":2.4353665875000005E-3},{"$f":"+'Capex_FO input'!CP70","v":4.1026050190125004E-3},{"$f":"+'Capex_FO input'!CQ70","v":5.8081899344497867E-3},{"$f":"+'Capex_FO input'!CR70","v":7.5530033029421323E-3},{"$f":"+'Capex_FO input'!CS70","v":9.3379473789098003E-3},{"$f":"+'Capex_FO input'!CT70","v":1.1163945168624725E-2},{"$f":"+'Capex_FO input'!CU70","v":1.3031940907503092E-2},{"$f":"+'Capex_FO input'!CV70","v":1.4942900548375663E-2},{"$f":"+'Capex_FO input'!CW70","v":1.6897812260988299E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"ROB Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN71","v":1.2659625E-3},{"$f":"+'Capex_FO input'!CO71","v":3.8270046375E-3},{"$f":"+'Capex_FO input'!CP71","v":6.4469507441624989E-3},{"$f":"+'Capex_FO input'!CQ71","v":9.127155611278236E-3},{"$f":"+'Capex_FO input'!CR71","v":1.1869005190337633E-2},{"$f":"+'Capex_FO input'!CS71","v":1.4673917309715397E-2},{"$f":"+'Capex_FO input'!CT71","v":1.7543342407838849E-2},{"$f":"+'Capex_FO input'!CU71","v":2.0478764283219143E-2},{"$f":"+'Capex_FO input'!CV71","v":2.3481700861733179E-2},{"$f":"+'Capex_FO input'!CW71","v":2.6553704981553045E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN72","v":0},{"$f":"+'Capex_FO input'!CO72","v":0},{"$f":"+'Capex_FO input'!CP72","v":0},{"$f":"+'Capex_FO input'!CQ72","v":0},{"$f":"+'Capex_FO input'!CR72","v":0},{"$f":"+'Capex_FO input'!CS72","v":0},{"$f":"+'Capex_FO input'!CT72","v":0},{"$f":"+'Capex_FO input'!CU72","v":0},{"$f":"+'Capex_FO input'!CV72","v":0},{"$f":"+'Capex_FO input'!CW72","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"MER -  Main PS 100 kW Solar PV Pilot"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN73","v":4.1431499999999991E-3},{"$f":"+'Capex_FO input'!CO73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CP73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CQ73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CR73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CS73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CT73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CU73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CV73","v":8.2862999999999982E-3},{"$f":"+'Capex_FO input'!CW73","v":8.2862999999999982E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"MDA - 17th St HPPS PS 100 kW Solar PV Pilot"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN74","v":1.9334699999999996E-2},{"$f":"+'Capex_FO input'!CO74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CP74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CQ74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CR74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CS74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CT74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CU74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CV74","v":3.8669399999999993E-2},{"$f":"+'Capex_FO input'!CW74","v":3.8669399999999993E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"RC - Main PS 100 kW Solar PV Pilot"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN75","v":6.3298125000000004E-3},{"$f":"+'Capex_FO input'!CO75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CP75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CQ75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CR75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CS75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CT75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CU75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CV75","v":1.2659625000000001E-2},{"$f":"+'Capex_FO input'!CW75","v":1.2659625000000001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"MER - Main Pump Station Replace Cross Connection and"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN76","v":0},{"$f":"+'Capex_FO input'!CO76","v":0},{"$f":"+'Capex_FO input'!CP76","v":0},{"$f":"+'Capex_FO input'!CQ76","v":0},{"$f":"+'Capex_FO input'!CR76","v":0},{"$f":"+'Capex_FO input'!CS76","v":0},{"$f":"+'Capex_FO input'!CT76","v":0},{"$f":"+'Capex_FO input'!CU76","v":0},{"$f":"+'Capex_FO input'!CV76","v":0},{"$f":"+'Capex_FO input'!CW76","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"MER Pumping  Main PS Replace Pump Sets"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN77","v":0},{"$f":"+'Capex_FO input'!CO77","v":0},{"$f":"+'Capex_FO input'!CP77","v":0},{"$f":"+'Capex_FO input'!CQ77","v":0},{"$f":"+'Capex_FO input'!CR77","v":0},{"$f":"+'Capex_FO input'!CS77","v":0},{"$f":"+'Capex_FO input'!CT77","v":0},{"$f":"+'Capex_FO input'!CU77","v":0},{"$f":"+'Capex_FO input'!CV77","v":0},{"$f":"+'Capex_FO input'!CW77","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN78","v":0},{"$f":"+'Capex_FO input'!CO78","v":0},{"$f":"+'Capex_FO input'!CP78","v":0},{"$f":"+'Capex_FO input'!CQ78","v":0},{"$f":"+'Capex_FO input'!CR78","v":0},{"$f":"+'Capex_FO input'!CS78","v":0},{"$f":"+'Capex_FO input'!CT78","v":0},{"$f":"+'Capex_FO input'!CU78","v":0},{"$f":"+'Capex_FO input'!CV78","v":0},{"$f":"+'Capex_FO input'!CW78","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"MER - Drainage PS Switchboards Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN79","v":1.3810499999999998E-3},{"$f":"+'Capex_FO input'!CO79","v":4.1749141499999995E-3},{"$f":"+'Capex_FO input'!CP79","v":7.0330371754499989E-3},{"$f":"+'Capex_FO input'!CQ79","v":1.1435448010070699E-2},{"$f":"+'Capex_FO input'!CR79","v":1.590510762135721E-2},{"$f":"+'Capex_FO input'!CS79","v":1.7675556353158768E-2},{"$f":"+'Capex_FO input'!CT79","v":1.8197270007363028E-2},{"$f":"+'Capex_FO input'!CU79","v":1.8730983075613994E-2},{"$f":"+'Capex_FO input'!CV79","v":2.259014724549421E-2},{"$f":"+'Capex_FO input'!CW79","v":2.6461869150157306E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"RC - Drainage PS Switchboards Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN80","v":0},{"$f":"+'Capex_FO input'!CO80","v":2.8256282999999994E-3},{"$f":"+'Capex_FO input'!CP80","v":8.5418743508999979E-3},{"$f":"+'Capex_FO input'!CQ80","v":1.1432492101799998E-2},{"$f":"+'Capex_FO input'!CR80","v":1.1432492101799998E-2},{"$f":"+'Capex_FO input'!CS80","v":1.1432492101799998E-2},{"$f":"+'Capex_FO input'!CT80","v":1.1432492101799998E-2},{"$f":"+'Capex_FO input'!CU80","v":1.1432492101799998E-2},{"$f":"+'Capex_FO input'!CV80","v":1.3503226914962174E-2},{"$f":"+'Capex_FO input'!CW80","v":1.7692323441989257E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"RC Drainage Pumps"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C82","v":"ROB - Drainage PS Switchboards Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":22.222222222222221},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},{"$f":"+'Capex_FO input'!CR82","v":1.5125576521158124E-3},{"$f":"+'Capex_FO input'!CS82","v":3.0251153042316248E-3},{"$f":"+'Capex_FO input'!CT82","v":3.0251153042316248E-3},{"$f":"+'Capex_FO input'!CU82","v":3.0251153042316248E-3},{"$f":"+'Capex_FO input'!CV82","v":3.0251153042316248E-3},{"$f":"+'Capex_FO input'!CW82","v":3.0251153042316248E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C84","v":"MER -  Upgrade Tight Spurs"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN84","v":4.6035E-3},{"$f":"+'Capex_FO input'!CO84","v":1.3916380499999999E-2},{"$f":"+'Capex_FO input'!CP84","v":2.3443457251500002E-2},{"$f":"+'Capex_FO input'!CQ84","v":3.2573593860123935E-2},{"$f":"+'Capex_FO input'!CR84","v":4.1297660702585656E-2},{"$f":"+'Capex_FO input'!CS84","v":4.957765338320963E-2},{"$f":"+'Capex_FO input'!CT84","v":5.7403358196273596E-2},{"$f":"+'Capex_FO input'!CU84","v":6.5409054220038024E-2},{"$f":"+'Capex_FO input'!CV84","v":7.3598881252349035E-2},{"$f":"+'Capex_FO input'!CW84","v":8.1977074306403205E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"PD Repl Mag Meters"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN85","v":2.30175E-3},{"$f":"+'Capex_FO input'!CO85","v":6.9581902499999994E-3},{"$f":"+'Capex_FO input'!CP85","v":1.1721728625750001E-2},{"$f":"+'Capex_FO input'!CQ85","v":1.6594828384142248E-2},{"$f":"+'Capex_FO input'!CR85","v":2.1580009436977521E-2},{"$f":"+'Capex_FO input'!CS85","v":2.6679849654027997E-2},{"$f":"+'Capex_FO input'!CT85","v":3.1896986196070634E-2},{"$f":"+'Capex_FO input'!CU85","v":3.7234116878580262E-2},{"$f":"+'Capex_FO input'!CV85","v":4.2694001566787598E-2},{"$f":"+'Capex_FO input'!CW85","v":4.8279463602823709E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"PD Telemetry System"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN86","v":1.6112250000000002E-3},{"$f":"+'Capex_FO input'!CO86","v":4.870733175000001E-3},{"$f":"+'Capex_FO input'!CP86","v":7.0007859751499996E-3},{"$f":"+'Capex_FO input'!CQ86","v":7.9754059268284504E-3},{"$f":"+'Capex_FO input'!CR86","v":8.9724421373955036E-3},{"$f":"+'Capex_FO input'!CS86","v":9.9924101808055998E-3},{"$f":"+'Capex_FO input'!CT86","v":1.1035837489214129E-2},{"$f":"+'Capex_FO input'!CU86","v":1.2103263625716053E-2},{"$f":"+'Capex_FO input'!CV86","v":1.3195240563357521E-2},{"$f":"+'Capex_FO input'!CW86","v":1.4312332970564742E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"MER D&S Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN87","v":2.0332124999999996E-2},{"$f":"+'Capex_FO input'!CO87","v":6.1464013874999987E-2},{"$f":"+'Capex_FO input'!CP87","v":9.9527189317874992E-2},{"$f":"+'Capex_FO input'!CQ87","v":0.13116540207616309},{"$f":"+'Capex_FO input'!CR87","v":0.16024562488436883},{"$f":"+'Capex_FO input'!CS87","v":0.18999469281716333},{"$f":"+'Capex_FO input'!CT87","v":0.22042798931241203},{"$f":"+'Capex_FO input'!CU87","v":0.2176743766270515},{"$f":"+'Capex_FO input'!CV87","v":0.20808005584992764},{"$f":"+'Capex_FO input'!CW87","v":0.20495631048868002}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"MER Install Isolation Valves"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN88","v":1.3043249999999998E-2},{"$f":"+'Capex_FO input'!CO88","v":3.9429744749999995E-2},{"$f":"+'Capex_FO input'!CP88","v":6.642312887924999E-2},{"$f":"+'Capex_FO input'!CQ88","v":8.0073268258499974E-2},{"$f":"+'Capex_FO input'!CR88","v":8.0073268258499974E-2},{"$f":"+'Capex_FO input'!CS88","v":8.0073268258499974E-2},{"$f":"+'Capex_FO input'!CT88","v":8.0073268258499974E-2},{"$f":"+'Capex_FO input'!CU88","v":5.8334518258499994E-2},{"$f":"+'Capex_FO input'!CV88","v":3.1748027008499997E-2},{"$f":"+'Capex_FO input'!CW88","v":4.5500464597500066E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"RC Air Release Valves"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN89","v":1.1508749999999998E-3},{"$f":"+'Capex_FO input'!CO89","v":6.226233749999999E-3},{"$f":"+'Capex_FO input'!CP89","v":1.0150717499999998E-2},{"$f":"+'Capex_FO input'!CQ89","v":1.0150717499999998E-2},{"$f":"+'Capex_FO input'!CR89","v":1.0150717499999998E-2},{"$f":"+'Capex_FO input'!CS89","v":1.0150717499999998E-2},{"$f":"+'Capex_FO input'!CT89","v":1.0150717499999998E-2},{"$f":"+'Capex_FO input'!CU89","v":8.2325925000000001E-3},{"$f":"+'Capex_FO input'!CV89","v":1.3081612500000022E-3},{"$f":"+'Capex_FO input'!CW89","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"MDA Install Isolation Valves"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN90","v":4.6035E-3},{"$f":"+'Capex_FO input'!CO90","v":1.3916380499999999E-2},{"$f":"+'Capex_FO input'!CP90","v":2.2359475594912501E-2},{"$f":"+'Capex_FO input'!CQ90","v":2.9912780220420484E-2},{"$f":"+'Capex_FO input'!CR90","v":3.7639810852315152E-2},{"$f":"+'Capex_FO input'!CS90","v":4.5544563188743399E-2},{"$f":"+'Capex_FO input'!CT90","v":5.3631124828909485E-2},{"$f":"+'Capex_FO input'!CU90","v":6.1903677386799395E-2},{"$f":"+'Capex_FO input'!CV90","v":7.0366498653520765E-2},{"$f":"+'Capex_FO input'!CW90","v":7.9023964809376748E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"RC Channel No 3 Fillbank"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C92","v":"MILL Water Reticulation System (Cullulleraine) Stage2 MWQP"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":22.222222222222221},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,{"$f":"+'Capex_FO input'!C93","v":"MDA SMP - 'T' Area (3908, 3903, 3902)"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C94","v":"MDA Air Release Valves"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN94","v":2.6470125E-3},{"$f":"+'Capex_FO input'!CO94","v":1.1651688675000001E-2},{"$f":"+'Capex_FO input'!CP94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CQ94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CR94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CS94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CT94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CU94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CV94","v":1.8009352350000001E-2},{"$f":"+'Capex_FO input'!CW94","v":1.8009352350000001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"MER Replace Main Dow Avenue"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN95","v":7.4806874999999995E-3},{"$f":"+'Capex_FO input'!CO95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CP95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CQ95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CR95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CS95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CT95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CU95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CV95","v":1.4961374999999999E-2},{"$f":"+'Capex_FO input'!CW95","v":1.4961374999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"MDA Reline K Channel Inverted Syphon Stage 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN96","v":1.7953650000000002E-2},{"$f":"+'Capex_FO input'!CO96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CP96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CQ96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CR96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CS96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CT96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CU96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CV96","v":3.5907300000000003E-2},{"$f":"+'Capex_FO input'!CW96","v":3.5907300000000003E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"PD Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":22.222222222222221},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,{"$f":"+'Capex_FO input'!C98","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C99","v":"MER Drainage Pit Lids"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN99","v":6.9052499999999982E-3},{"$f":"+'Capex_FO input'!CO99","v":2.0874570749999995E-2},{"$f":"+'Capex_FO input'!CP99","v":3.516518587724999E-2},{"$f":"+'Capex_FO input'!CQ99","v":4.9784485152426734E-2},{"$f":"+'Capex_FO input'!CR99","v":6.4740028310932535E-2},{"$f":"+'Capex_FO input'!CS99","v":8.003954896208397E-2},{"$f":"+'Capex_FO input'!CT99","v":9.5690958588211888E-2},{"$f":"+'Capex_FO input'!CU99","v":0.10019360063574075},{"$f":"+'Capex_FO input'!CV99","v":0.10249805345036278},{"$f":"+'Capex_FO input'!CW99","v":0.10485550867972114}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"MDA Drainage Pit Lids"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN100","v":1.6112250000000002E-3},{"$f":"+'Capex_FO input'!CO100","v":4.870733175000001E-3},{"$f":"+'Capex_FO input'!CP100","v":8.2052100380250008E-3},{"$f":"+'Capex_FO input'!CQ100","v":1.1616379868899573E-2},{"$f":"+'Capex_FO input'!CR100","v":1.5106006605884265E-2},{"$f":"+'Capex_FO input'!CS100","v":1.8675894757819601E-2},{"$f":"+'Capex_FO input'!CT100","v":2.232789033724945E-2},{"$f":"+'Capex_FO input'!CU100","v":2.6063881815006185E-2},{"$f":"+'Capex_FO input'!CV100","v":2.9885801096751326E-2},{"$f":"+'Capex_FO input'!CW100","v":3.3795624521976597E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C102","v":"MILL  Fencing Bambill Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C103","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C104","v":"Corporate Motor Vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":4.4444444444444446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN104","v":0.10260913781249999},{"$f":"+'Capex_FO input'!CO104","v":0.30588128381249996},{"$f":"+'Capex_FO input'!CP104","v":0.46278186255579085},{"$f":"+'Capex_FO input'!CQ104","v":0.56753746744376687},{"$f":"+'Capex_FO input'!CR104","v":0.72391965733278374},{"$f":"+'Capex_FO input'!CS104","v":0.6810571811998708},{"$f":"+'Capex_FO input'!CT104","v":0.57140221957318627},{"$f":"+'Capex_FO input'!CU104","v":0.54851460230539417},{"$f":"+'Capex_FO input'!CV104","v":0.53438832363389932},{"$f":"+'Capex_FO input'!CW104","v":0.39720415256340003}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"Corporate Computer Hardware"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN105","v":1.7493299999999996E-2},{"$f":"+'Capex_FO input'!CO105","v":5.2882245899999986E-2},{"$f":"+'Capex_FO input'!CP105","v":5.4098537555699988E-2},{"$f":"+'Capex_FO input'!CQ105","v":9.0329403919481077E-2},{"$f":"+'Capex_FO input'!CR105","v":9.2406980209629119E-2},{"$f":"+'Capex_FO input'!CS105","v":9.4532340754450592E-2},{"$f":"+'Capex_FO input'!CT105","v":9.6706584591802924E-2},{"$f":"+'Capex_FO input'!CU105","v":9.8930836037414399E-2},{"$f":"+'Capex_FO input'!CV105","v":0.10120624526627492},{"$f":"+'Capex_FO input'!CW105","v":0.10353398890739923}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"Corporate General Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN106","v":1.5488859374999997E-2},{"$f":"+'Capex_FO input'!CO106","v":3.8434237874999992E-2},{"$f":"+'Capex_FO input'!CP106","v":5.4853679401228109E-2},{"$f":"+'Capex_FO input'!CQ106","v":7.1620065305823363E-2},{"$f":"+'Capex_FO input'!CR106","v":8.7406471973135044E-2},{"$f":"+'Capex_FO input'!CS106","v":0.10355596599379489},{"$f":"+'Capex_FO input'!CT106","v":0.12007689837692992},{"$f":"+'Capex_FO input'!CU106","v":0.11116304657987706},{"$f":"+'Capex_FO input'!CV106","v":0.11086219642586698},{"$f":"+'Capex_FO input'!CW106","v":0.11112578249626778}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"Corporate Buildings Combined"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN107","v":4.2518437499999995E-3},{"$f":"+'Capex_FO input'!CO107","v":8.9697199453124994E-3},{"$f":"+'Capex_FO input'!CP107","v":9.912503582179686E-3},{"$f":"+'Capex_FO input'!CQ107","v":1.0876971242694817E-2},{"$f":"+'Capex_FO input'!CR107","v":1.1863621659401798E-2},{"$f":"+'Capex_FO input'!CS107","v":1.2872965035693037E-2},{"$f":"+'Capex_FO input'!CT107","v":1.3905523309638977E-2},{"$f":"+'Capex_FO input'!CU107","v":1.4961830423885672E-2},{"$f":"+'Capex_FO input'!CV107","v":1.6042432601760043E-2},{"$f":"+'Capex_FO input'!CW107","v":1.7147888629725525E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C109","v":"Customer contributions Mildura Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C110","v":"Customer contributions Merbein Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C111","v":"Customer contributions Red Cliffs Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C112","v":"Customer contributions Divertors Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":6.666666666666667},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,{"$f":"+'Capex_FO input'!C113","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C114","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C115","v":"Government contributions Millewa 0"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":22.222222222222221},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":125,"n_cols":35,"rows_kept":125,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32]]}
[80,"Revenue requirement detail"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$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,{"$f":"ExpSummary_FO!X13","v":20.580942021846447},{"$f":"ExpSummary_FO!Y13","v":19.770095490752695},{"$f":"ExpSummary_FO!Z13","v":19.556002989021071},{"$f":"ExpSummary_FO!AA13","v":19.536030146130926},{"$f":"ExpSummary_FO!AB13","v":19.476358112803194},{"$f":"ExpSummary_FO!AC13","v":19.473369927789154},{"$f":"ExpSummary_FO!AD13","v":19.471102891122214},{"$f":"ExpSummary_FO!AE13","v":19.480886823999107},{"$f":"ExpSummary_FO!AF13","v":19.466720580477006},{"$f":"ExpSummary_FO!AG13","v":19.464603040377199}]
[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,{"$f":"+X47+X64","v":3.1530626943160125},{"$f":"+Y47+Y64","v":3.4087648432052928},3.5044749648692815,3.5652803100997597,3.6178299552601585,3.6623002096582429,3.7709675948324026,3.8805042230621183,3.9133145110140557,3.9474413086882159]
[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,{"$f":"RollForward_FO!X17","v":2.2434975064866194},{"$f":"RollForward_FO!Y17","v":2.4289700490493433},{"$f":"RollForward_FO!Z17","v":2.5313238677512686},{"$f":"RollForward_FO!AA17","v":2.5979838707247778},{"$f":"RollForward_FO!AB17","v":2.7317588712553222},{"$f":"RollForward_FO!AC17","v":2.7956784088404465},{"$f":"RollForward_FO!AD17","v":2.7482023324515583},{"$f":"RollForward_FO!AE17","v":2.7522162560626695},{"$f":"RollForward_FO!AF17","v":2.7795193463404475},{"$f":"RollForward_FO!AG17","v":2.7613907699515581}]
[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,{"$f":"+X125","v":0},{"$f":"+Y125","v":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,{"$f":"+Determination_Lookup!O3","v":20.508277632512378},{"$f":"+Determination_Lookup!P3","v":29.517785287345259},{"$f":"+Determination_Lookup!Q3","v":30.229937175960739},{"$f":"+Determination_Lookup!R3","v":30.583799863396589},{"$f":"+Determination_Lookup!S3","v":30.715983992118431},{"$f":"+Determination_Lookup!T3","v":30.752115539161508},{"$f":"+SUM(X15:X22)","v":25.977502222649079},25.607830383007332,25.591801821641621,25.699294326955464,25.825946939318676,25.931348546287843,25.990272818406176,26.113607303123896,26.159554437831506,26.173435119016972]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R24","v":68.309512322542844},{"$f":"+RollForward_FO!S24","v":78.167168461507089},{"$f":"+RollForward_FO!T24","v":54.642709615573906},{"$f":"+RollForward_FO!U24","v":45.096558830005321},{"$f":"+RollForward_FO!V24","v":74.24902531720663},{"$f":"+RollForward_FO!W24","v":84.45080508997313},{"$f":"W43","v":73.855091111143622},{"$f":"X43","v":71.445691729657},{"$f":"Y43","v":69.204648920190991},{"$f":"Z43","v":67.102874826745278},{"$f":"AA43","v":65.118385209492729},{"$f":"AB43","v":63.219562709765185},61.350799318285851,59.482035926806518,57.613272535327184,55.74450914384785]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R25","v":13.483743143143146},{"$f":"+RollForward_FO!S25","v":12.376404663085935},{"$f":"+RollForward_FO!T25","v":45.900483870967733},{"$f":"+RollForward_FO!U25","v":53.376880149812742},{"$f":"+RollForward_FO!V25","v":13.456591065734749},{"$f":"+RollForward_FO!W25","v":2.6033562187187189}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R27","v":1.490112962962963},{"$f":"+RollForward_FO!S27","v":0.50168456787109372},{"$f":"+RollForward_FO!T27","v":0.30263475806451612},{"$f":"+RollForward_FO!U27","v":0.21418686797752806},{"$f":"+RollForward_FO!V27","v":9.8757587800369681E-2},{"$f":"+RollForward_FO!W27","v":0.3}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R26","v":0},{"$f":"+RollForward_FO!S26","v":32.329766269531248},{"$f":"+RollForward_FO!T26","v":51.860381048387097},{"$f":"+RollForward_FO!U26","v":19.182876563670412},{"$f":"+RollForward_FO!V26","v":0},{"$f":"+RollForward_FO!W26","v":6.2078819999999997}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!R17","v":1.865667094018737},{"$f":"RollForward_FO!S17","v":2.4545894522320064},{"$f":"RollForward_FO!T17","v":2.731075887181484},{"$f":"RollForward_FO!U17","v":2.7786645043717426},{"$f":"RollForward_FO!V17","v":2.7679760711567885},{"$f":"RollForward_FO!W17","v":2.8111881975482245},{"$f":"+RollForward_FO!X15","v":2.0293993814866194},{"$f":"+RollForward_FO!Y15","v":1.8610428094660101},{"$f":"+RollForward_FO!Z15","v":1.7217740934457131},{"$f":"+RollForward_FO!AA15","v":1.6044896172525553},{"$f":"+RollForward_FO!AB15","v":1.5188224997275439},{"$f":"+RollForward_FO!AC15","v":1.4887633914793355},{"$f":"+RollForward_FO!AD15","v":1.4887633914793366},{"$f":"+RollForward_FO!AE15","v":1.4887633914793361},{"$f":"+RollForward_FO!AF15","v":1.488763391479337},{"$f":"+RollForward_FO!AG15","v":1.4887633914793361}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":0.27030694719719717},{"$f":"ExpSummary_FO!S28","v":0.61482321938476558},{"$f":"ExpSummary_FO!T28","v":0.55254296290322591},{"$f":"ExpSummary_FO!U28","v":2.04868572659176},{"$f":"ExpSummary_FO!V28","v":0.38807763401109047},{"$f":"ExpSummary_FO!W28","v":3.88},{"$f":"ExpSummary_FO!X28","v":0.37999999999999989},{"$f":"ExpSummary_FO!Y28","v":0.37999999999999989},{"$f":"ExpSummary_FO!Z28","v":0.38000000000000006},{"$f":"ExpSummary_FO!AA28","v":0.37999999999999989},{"$f":"ExpSummary_FO!AB28","v":0.37999999999999989},{"$f":"ExpSummary_FO!AC28","v":0.38},{"$f":"ExpSummary_FO!AD28","v":0.38000000000000012},{"$f":"ExpSummary_FO!AE28","v":0.38},{"$f":"ExpSummary_FO!AF28","v":0.38},{"$f":"ExpSummary_FO!AG28","v":0.37999999999999989}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R37:R38)-SUM(R39:R42)","v":78.167168461507089},{"$f":"+SUM(S37:S38)-SUM(S39:S42)","v":54.642709615573906},45.096558830005321,74.24902531720663,84.45080508997313,73.855091111143622,71.445691729657,69.204648920190991,67.102874826745278,65.118385209492729,63.219562709765185,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":61.350799318285851},59.482035926806518,57.613272535327184,55.74450914384785,53.875745752368516]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(R37,R43)","v":73.238340392024966},66.404939038540505,49.869634222789614,59.672792073605976,79.349915203589887,79.152948100558376,72.650391420400311,70.325170324923988,68.153761873468142,66.110630018118997,64.168973959628957,{"$f":"+AVERAGE(AC37,AC43)","v":62.285181014025518},60.416417622546184,58.547654231066851,56.678890839587517,54.810127448108183]
[]
[null,null,null,null,null,"Return on assets (existing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!G3","v":0.87461355010564679},{"$f":"+Determination_Lookup!H3","v":3.7162770897817885},{"$f":"+Determination_Lookup!I3","v":4.2531999023026428},{"$f":"+Determination_Lookup!J3","v":4.4034819129746774},{"$f":"+Determination_Lookup!K3","v":4.3838836019396989},{"$f":"+Determination_Lookup!L3","v":4.3591154644523948},{"$f":"+X45*RRR","v":2.9060156568160127},2.8130068129969596,2.7261504749387258,2.64442520072476,2.5667589583851584,2.4914072405610206,2.4166567049018473,2.3419061692426739,2.2671556335835006,2.1924050979243273]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R47+R41","v":2.7402806441243839},6.1708665420137949,6.9842757894841263,7.18214641734642,7.151859673096487,7.1703036620006193,4.9354150383026321,4.6740496224629702,4.4479245683844386,4.2489148179773153,4.0855814581127028,{"$f":"+AC47+AC41","v":3.9801706320403563},3.9054200963811838,3.83066956072201,3.7559190250628376,3.6811684894036634]
[]
[]
[null,null,null,null,"New capital expenditure"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W60","v":0},12.352351874999997,17.435549635416663,21.480674861111108,24.562080607638887,{"$f":"+AB60","v":27.991469236111108},{"$f":"+AC60","v":30.553179218749996},{"$f":"+AD60","v":37.162365277777774},{"$f":"+AE60","v":39.767537413194439},{"$f":"+AF60","v":42.540406458333329}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X22","v":13.916449999999998},{"$f":"+ExpSummary_FO!Y22","v":5.9511250000000002},{"$f":"+ExpSummary_FO!Z22","v":5.1546750000000001},{"$f":"+ExpSummary_FO!AA22","v":4.3749000000000002},{"$f":"+ExpSummary_FO!AB22","v":4.9423250000000003},{"$f":"+ExpSummary_FO!AC22","v":4.1686250000000005},{"$f":"+ExpSummary_FO!AD22","v":8.1686249999999987},{"$f":"+ExpSummary_FO!AE22","v":4.1686250000000005},{"$f":"+ExpSummary_FO!AF22","v":4.3636250000000008},{"$f":"+ExpSummary_FO!AG22","v":4.2436250000000006}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X24","v":0.3},{"$f":"+ExpSummary_FO!Y24","v":0.3},{"$f":"+ExpSummary_FO!Z24","v":0.3},{"$f":"+ExpSummary_FO!AA24","v":0.3},{"$f":"+ExpSummary_FO!AB24","v":0.3},{"$f":"+ExpSummary_FO!AC24","v":0.3},{"$f":"+ExpSummary_FO!AD24","v":0.3},{"$f":"+ExpSummary_FO!AE24","v":0.3},{"$f":"+ExpSummary_FO!AF24","v":0.3},{"$f":"+ExpSummary_FO!AG24","v":0.3}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X23","v":1.05},{"$f":"+ExpSummary_FO!Y23","v":0},{"$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":0.21409812499999997},{"$f":"+RollForward_FO!Y16","v":0.56792723958333335},{"$f":"+RollForward_FO!Z16","v":0.80954977430555553},{"$f":"+RollForward_FO!AA16","v":0.99349425347222231},{"$f":"+RollForward_FO!AB16","v":1.2129363715277783},{"$f":"+RollForward_FO!AC16","v":1.306915017361111},{"$f":"+RollForward_FO!AD16","v":1.2594389409722218},{"$f":"+RollForward_FO!AE16","v":1.2634528645833334},{"$f":"+RollForward_FO!AF16","v":1.2907559548611105},{"$f":"+RollForward_FO!AG16","v":1.272627378472222}]
[null,null,null,null,null,"less disposals (all disposals included in existing assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(X54:X55)-SUM(X56:X59)","v":12.352351874999997},17.435549635416663,21.480674861111108,24.562080607638887,27.991469236111108,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":30.553179218749996},37.162365277777774,39.767537413194439,42.540406458333329,45.211404079861111]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(X54,X60)","v":6.1761759374999983},14.89395075520833,19.458112248263888,23.021377734374997,26.276774921874996,{"$f":"+AVERAGE(AC54,AC60)","v":29.272324227430552},33.857772248263885,38.464951345486107,41.153971935763884,43.875905269097217]
[]
[null,null,null,null,null,"Return on assets (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62*RRR","v":0.24704703749999993},0.59575803020833318,0.77832448993055547,0.92085510937499993,1.0510709968749998,1.1708929690972221,1.3543108899305554,1.5385980538194444,1.6461588774305553,1.7550362107638886]
[]
[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,{"$f":"+X64+X58","v":0.46114516249999993},1.1636852697916664,1.587874264236111,1.9143493628472221,2.2640073684027779,{"$f":"+AC64+AC58","v":2.4778079864583331},2.6137498309027771,2.8020509184027778,2.9369148322916656,3.0276635892361106]
[]
[]
[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,{"$f":"+R37","v":68.309512322542844},{"$f":"+R78","v":78.167168461507089},54.642709615573906,45.096558830005321,74.24902531720663,84.45080508997313,{"$f":"+W78","v":73.855091111143622},{"$f":"+X78","v":83.798043604656996},{"$f":"+Y78","v":86.640198555607654},{"$f":"+Z78","v":88.58354968785639},{"$f":"+AA78","v":89.680465817131605},{"$f":"+AB78","v":91.211031945876286},91.90397853703584,96.64440120458427,97.380809948521602,98.284915602181158]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R55+R38","v":13.483743143143146},12.376404663085935,45.900483870967733,53.376880149812742,13.456591065734749,2.6033562187187189,{"$f":"+X55+X38","v":13.916449999999998},5.9511250000000002,5.1546750000000001,4.3749000000000002,4.9423250000000003,{"$f":"+AC55+AC38","v":4.1686250000000005},8.1686249999999987,4.1686250000000005,4.3636250000000008,4.2436250000000006]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R56+R39","v":1.490112962962963},0.50168456787109372,0.30263475806451612,0.21418686797752806,9.8757587800369681E-2,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"+AC56+AC39","v":0.3},0.3,0.3,0.3,0.3]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R57+R40","v":0},32.329766269531248,51.860381048387097,19.182876563670412,0,6.2078819999999997,1.05,0,0,0,0,{"$f":"+AC57+AC40","v":0},0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R58+R41","v":1.865667094018737},2.4545894522320064,2.731075887181484,2.7786645043717426,2.7679760711567885,2.8111881975482245,2.2434975064866194,2.4289700490493433,2.5313238677512686,2.5979838707247778,2.7317588712553222,{"$f":"+AC58+AC41","v":2.7956784088404465},2.7482023324515583,2.7522162560626695,2.7795193463404475,2.7613907699515581]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R59+R42","v":0.27030694719719717},0.61482321938476558,0.55254296290322591,2.04868572659176,0.38807763401109047,3.88,0.37999999999999989,0.37999999999999989,0.38000000000000006,0.37999999999999989,0.37999999999999989,{"$f":"+AC59+AC42","v":0.38},0.38000000000000012,0.38,0.38,0.37999999999999989]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R71:R72)-SUM(R73:R76)","v":78.167168461507089},54.642709615573906,45.096558830005321,74.24902531720663,84.45080508997313,73.855091111143622,{"$f":"+SUM(X71:X72)-SUM(X73:X76)","v":83.798043604656996},{"$f":"+SUM(Y71:Y72)-SUM(Y73:Y76)","v":86.640198555607654},{"$f":"+SUM(Z71:Z72)-SUM(Z73:Z76)","v":88.58354968785639},{"$f":"+SUM(AA71:AA72)-SUM(AA73:AA76)","v":89.680465817131605},{"$f":"+SUM(AB71:AB72)-SUM(AB73:AB76)","v":91.211031945876286},{"$f":"+SUM(AC71:AC72)-SUM(AC73:AC76)","v":91.90397853703584},96.64440120458427,97.380809948521602,98.284915602181158,99.087149832229599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R30","v":78.167168461507089},{"$f":"+RollForward_FO!S30","v":54.642709615573906},{"$f":"+RollForward_FO!T30","v":45.096558830005321},{"$f":"+RollForward_FO!U30","v":74.24902531720663},{"$f":"+RollForward_FO!V30","v":84.45080508997313},{"$f":"+RollForward_FO!W30","v":73.855091111143622},{"$f":"+RollForward_FO!X30","v":83.798043604656996},{"$f":"+RollForward_FO!Y30","v":86.640198555607654},{"$f":"+RollForward_FO!Z30","v":88.583549687856376},{"$f":"+RollForward_FO!AA30","v":89.680465817131591},{"$f":"+RollForward_FO!AB30","v":91.211031945876272},{"$f":"+RollForward_FO!AC30","v":91.903978537035826},{"$f":"+RollForward_FO!AD30","v":96.64440120458427},{"$f":"+RollForward_FO!AE30","v":97.380809948521602},{"$f":"+RollForward_FO!AF30","v":98.284915602181158},{"$f":"+RollForward_FO!AG30","v":99.087149832229599}]
[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!F27","v":"Gearing (Debt/Assets)"},null,{"$f":"+KeyAssumptionsPriceControl_FO!O27","v":0.6}]
[null,null,null,null,null,"Forecast Inflation",null,{"$f":"+KeyAssumptionsPriceControl_FO!Q28","v":2.3E-2}]
[null,null,null,null,null,"Risk free rate (real)",null,{"$f":"+KeyAssumptionsPriceControl_FO!Q23","v":7.0000000000000001E-3}]
[null,null,null,null,null,"Debt premium",null,{"$f":"+KeyAssumptionsPriceControl_FO!Q24","v":2.75E-2}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"(1+SUM(H92:H93))*(H91+1)-1","v":5.8293499999999776E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,"$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,{"$f":"SUM(X15:X19)","v":25.977502222649079},25.607830383007332,25.591801821641621,25.699294326955464,25.825946939318676,25.931348546287843,25.990272818406176,26.113607303123896,26.159554437831506,26.173435119016972]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X73","v":0.3},0.3,0.3,0.3,0.3,{"$f":"+AC73","v":0.3},0.3,0.3,0.3,0.3]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.05,0,0,0,0,{"$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,{"$f":"ExpSummary_FO!X27","v":0},{"$f":"ExpSummary_FO!Y27","v":0},{"$f":"ExpSummary_FO!Z27","v":0},{"$f":"ExpSummary_FO!AA27","v":0},{"$f":"ExpSummary_FO!AB27","v":0},{"$f":"ExpSummary_FO!AC27","v":0},{"$f":"ExpSummary_FO!AD27","v":0},{"$f":"ExpSummary_FO!AE27","v":0},{"$f":"ExpSummary_FO!AF27","v":0},{"$f":"ExpSummary_FO!AG27","v":0}]
[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,{"$f":"+X15","v":20.580942021846447},19.770095490752695,19.556002989021071,19.536030146130926,19.476358112803194,19.473369927789154,19.471102891122214,19.480886823999107,19.466720580477006,19.464603040377199]
[null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62+X45","v":78.826567357900302},85.219121080132311,87.611874121732029,89.13200775249399,90.44574888150396,{"$f":"+AC62+AC45","v":91.55750524145607},94.274189870810062,97.012605576552957,97.832862775351401,98.686032717205393]
[null,null,null,null,null,"Debt (60% of ARAV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X106*X86","v":47.29594041474018},51.131472648079388,52.567124473039215,53.479204651496396,54.267449328902373,{"$f":"+AC106*AC86","v":54.934503144873638},56.564513922486036,58.207563345931774,58.699717665210841,59.211619630323234]
[]
[null,null,null,null,null,"$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":"+X101*X$85","v":26.574984773770005},26.799337122898276,27.398561712278592,28.146456890201641,28.935728641632153,{"$f":"+AC101*AC$85","v":29.722059885820315},30.474758610624793,31.323619414112283,32.100444486654105,32.856179482342348]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30689999999999995,0.31395869999999992,0.32117975009999988,0.32856688435229986,0.33612392269240271,{"$f":"+AC102*AC$85","v":0.34385477291432792},0.35176343269135746,0.35985399164325865,0.36813063345105357,0.37659763802042773]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0741499999999999,0,0,0,0,{"$f":"+AC103*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"+AC104*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.054303688348913,20.689978263841923,20.936640509895462,21.396308525756147,21.821566295458037,{"$f":"+AC105*AC$85","v":22.320037314655472},22.830739970892548,23.36758294788881,23.887653928352204,24.434411766704301]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X19","v":0.47048952843749986},{"$f":"+'Finance&Tax_FO'!Y19","v":1.2194555181703122},{"$f":"+'Finance&Tax_FO'!Z19","v":1.6865627657258735},{"$f":"+'Finance&Tax_FO'!AA19","v":2.0972417904866578},{"$f":"+'Finance&Tax_FO'!AB19","v":2.5000939228212786},{"$f":"+'Finance&Tax_FO'!AC19","v":2.7041177153167744},{"$f":"+'Finance&Tax_FO'!AD19","v":3.1931602172818385},{"$f":"+'Finance&Tax_FO'!AE19","v":3.6414197806915034},{"$f":"+'Finance&Tax_FO'!AF19","v":3.7637266675833829},{"$f":"+'Finance&Tax_FO'!AG19","v":3.7863789341467089}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X18","v":6.8152733571589836},{"$f":"+'Finance&Tax_FO'!Y18","v":6.8818411319092281},{"$f":"+'Finance&Tax_FO'!Z18","v":6.8242744251378236},{"$f":"+'Finance&Tax_FO'!AA18","v":6.7090782538875349},{"$f":"+'Finance&Tax_FO'!AB18","v":6.7337165633185716},{"$f":"+'Finance&Tax_FO'!AC18","v":6.597003336935126},{"$f":"+'Finance&Tax_FO'!AD18","v":7.0796653211234659},{"$f":"+'Finance&Tax_FO'!AE18","v":6.8876235453637085},{"$f":"+'Finance&Tax_FO'!AF18","v":6.7261095624417377},{"$f":"+'Finance&Tax_FO'!AG18","v":6.5826692661890656}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X107*$H$94*X$85","v":2.8204579583256786},3.1193183504410298,3.2806602278242658,3.414346605573916,3.5443590441729245,3.6704484989115524,3.8662828854272582,4.070095698506746,4.1989127202039134,4.3329473239684972]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X20","v":79.400000000000006},{"$f":"IF(X119<0,-X119,0)","v":83.678639758501077},88.475937199965287,93.484333666170116,98.626285067320424,{"$f":"IF(AB119<0,-AB119,0)","v":103.95416832876668},{"$f":"IF(AC119<0,-AC119,0)","v":109.17986053585096},{"$f":"IF(AD119<0,-AD119,0)","v":115.32318688725994},{"$f":"IF(AE119<0,-AE119,0)","v":121.60643545395516},{"$f":"IF(AF119<0,-AF119,0)","v":127.71426321243123}]
[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,{"$f":"SUM(X110:X111,X113)-SUM(X114:X118)","v":-83.678639758501077},-88.475937199965287,-93.484333666170116,-98.626285067320424,-103.95416832876668,{"$f":"SUM(AC110:AC111,AC113)-SUM(AC114:AC118)","v":-109.17986053585096},-115.32318688725994,-121.60643545395516,-127.71426321243123,-133.61789338307702]
[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(X119<0,0,X119*X$87/(1-X87*(1-$H$95)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X120*$H95","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X120-X121","v":0},{"$f":"Y120-Y121","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X123/X85","v":0},0,0,0,0,0,0,0,0,0]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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,"SMP Government Grants made to Equity - Capital",0,0,0,0,null,null,null,null,null,null,null,null,0,-29.959892,-49.466825,-18.540554,0,-6.2078819999999997,-1.0741499999999999,0,0,0,0,0,0,0,0,0]
[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},-29.959892,-49.466825,-18.540554,0,-6.2078819999999997,{"$f":"+SUM(X16:X19)","v":-1.0741499999999999},{"$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$69,3,FALSE)","v":6.3299999999999995E-2},null,{"$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$69,4,FALSE)","v":5.8299999999999998E-2},null,{"$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$37=1,(RevenuePriceCap_FO!R17+RevenuePriceCap_FO!R15)*'Rev&RAV_FO'!R85,(RevenueTariffBasket_FO!R17+RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85)","v":23.453578337765141},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!S17+RevenuePriceCap_FO!S15)*'Rev&RAV_FO'!S85,(RevenueTariffBasket_FO!S17+RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85)","v":24.982921486000986},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!T17+RevenuePriceCap_FO!T15)*'Rev&RAV_FO'!T85,(RevenueTariffBasket_FO!T17+RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85)","v":25.428690876873084},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!U17+RevenuePriceCap_FO!U15)*'Rev&RAV_FO'!U85,(RevenueTariffBasket_FO!U17+RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85)","v":26.2077098974435},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!V17+RevenuePriceCap_FO!V15)*'Rev&RAV_FO'!V85,(RevenueTariffBasket_FO!V17+RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85)","v":24.131862240298126},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":25.164934731801875},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":26.075950879792181},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":26.657863143209351},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":27.508287811636304},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":28.398265465893129},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":29.353049774963573},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":29.469354341002099},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":30.399793891971328},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":31.273972707193103},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":32.203560877280054},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":33.216651037522468}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!R15,RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!S15,RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!T15,RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!U15,RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!V15,RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R27+NotPres_FO!R21)*'Rev&RAV_FO'!R85","v":0},{"$f":"+(ExpSummary_FO!S27+NotPres_FO!S21)*'Rev&RAV_FO'!S85","v":0},{"$f":"+(ExpSummary_FO!T27+NotPres_FO!T21)*'Rev&RAV_FO'!T85","v":0},{"$f":"+(ExpSummary_FO!U27+NotPres_FO!U21)*'Rev&RAV_FO'!U85","v":0},{"$f":"+(ExpSummary_FO!V27+NotPres_FO!V21)*'Rev&RAV_FO'!V85","v":0},{"$f":"+(ExpSummary_FO!W27+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":0},{"$f":"+(ExpSummary_FO!X27+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y27+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z27+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA27+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB27+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC27+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD27+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE27+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF27+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG27+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R24+NotPres_FO!R18)*'Rev&RAV_FO'!R85","v":1.34717},{"$f":"+(ExpSummary_FO!S24+NotPres_FO!S18)*'Rev&RAV_FO'!S85","v":0.46490949999999998},{"$f":"+(ExpSummary_FO!T24+NotPres_FO!T18)*'Rev&RAV_FO'!T85","v":0.28866700000000001},{"$f":"+(ExpSummary_FO!U24+NotPres_FO!U18)*'Rev&RAV_FO'!U85","v":0.20701499999999998},{"$f":"+(ExpSummary_FO!V24+NotPres_FO!V18)*'Rev&RAV_FO'!V85","v":9.6701999999999996E-2},{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":0.3},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":0.30689999999999995},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":0.31395869999999992},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":0.32117975009999988},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0.32856688435229986},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0.33612392269240271},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":0.34385477291432792},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":0.35176343269135746},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":0.35985399164325865},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":0.36813063345105357},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":0.37659763802042773}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R23+NotPres_FO!R17)*'Rev&RAV_FO'!R85","v":0},{"$f":"+(ExpSummary_FO!S23+NotPres_FO!S17)*'Rev&RAV_FO'!S85","v":29.959892},{"$f":"+(ExpSummary_FO!T23+NotPres_FO!T17)*'Rev&RAV_FO'!T85","v":49.466825},{"$f":"+(ExpSummary_FO!U23+NotPres_FO!U17)*'Rev&RAV_FO'!U85","v":18.540554},{"$f":"+(ExpSummary_FO!V23+NotPres_FO!V17)*'Rev&RAV_FO'!V85","v":0},{"$f":"+(ExpSummary_FO!W23+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":6.2078819999999997},{"$f":"+(ExpSummary_FO!X23+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":1.0741499999999999},{"$f":"+(ExpSummary_FO!Y23+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":0},{"$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":6.3344605178099547E-2},8.6158942986425333E-3,-0.57424188723076919,-1.4975930593846152,3.5894205432919227E-2,{"$f":"+W189","v":0.15570466475151387},5.1027226768238954E-2,8.4745508735942915E-2,0.13573111507799071,0.19366070324781953,0.23649698008512965,{"$f":"+AC189","v":0.27585492136956358},0.22501237790180434,0.33724583228491212,0.36637356259602216,0.39944090339141131]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R28+NotPres_FO!R22)*'Rev&RAV_FO'!R85","v":0.24437704999999998},{"$f":"+(ExpSummary_FO!S28+NotPres_FO!S22)*'Rev&RAV_FO'!S85","v":0.56975472999999999},{"$f":"+(ExpSummary_FO!T28+NotPres_FO!T22)*'Rev&RAV_FO'!T85","v":0.5270409800000001},{"$f":"+(ExpSummary_FO!U28+NotPres_FO!U22)*'Rev&RAV_FO'!U85","v":1.9800871999999996},{"$f":"+(ExpSummary_FO!V28+NotPres_FO!V22)*'Rev&RAV_FO'!V85","v":0.37999999999999995},{"$f":"+(ExpSummary_FO!W28+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":3.88},{"$f":"+(ExpSummary_FO!X28+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.38873999999999986},{"$f":"+(ExpSummary_FO!Y28+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.39768101999999983},{"$f":"+(ExpSummary_FO!Z28+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.40682768345999992},{"$f":"+(ExpSummary_FO!AA28+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.41618472017957975},{"$f":"+(ExpSummary_FO!AB28+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.42575696874371},{"$f":"+(ExpSummary_FO!AC28+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":0.43554937902481539},{"$f":"+(ExpSummary_FO!AD28+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.44556701474238625},{"$f":"+(ExpSummary_FO!AE28+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.455815056081461},{"$f":"+(ExpSummary_FO!AF28+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.46629880237133453},{"$f":"+(ExpSummary_FO!AG28+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":0.47702367482587504}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!R12*'Rev&RAV_FO'!R85","v":0},{"$f":"+NotPres_FO!S12*'Rev&RAV_FO'!S85","v":0},{"$f":"+NotPres_FO!T12*'Rev&RAV_FO'!T85","v":0},{"$f":"+NotPres_FO!U12*'Rev&RAV_FO'!U85","v":0},{"$f":"+NotPres_FO!V12*'Rev&RAV_FO'!V85","v":0},{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":0},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":0},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":0},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":0},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":0},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":0},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":0},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":0},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":0},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":0},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R20","v":0},-29.959892,-49.466825,-18.540554,0,-6.2078819999999997,-1.0741499999999999,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(R83-R84)+SUM(R85:R91)","v":25.108469992943242},26.02620161029963,25.670156969642314,26.897219038058882,24.644458445731047,29.500639396553389,{"$f":"+(X83-X84)+SUM(X85:X91)","v":26.822618106560419},{"$f":"+(Y83-Y84)+SUM(Y85:Y91)","v":27.454248371945294},{"$f":"+(Z83-Z84)+SUM(Z85:Z91)","v":28.372026360274294},{"$f":"+(AA83-AA84)+SUM(AA85:AA91)","v":29.336677773672829},{"$f":"+(AB83-AB84)+SUM(AB85:AB91)","v":30.351427646484815},{"$f":"+(AC83-AC84)+SUM(AC85:AC91)","v":30.524613414310807},31.422136717306877,32.426887587202735,33.404363875698465,34.469713253760183]
[]
[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,{"$f":"+ExpSummary_FO!R13*'Rev&RAV_FO'!R85","v":23.843023457446822},{"$f":"+ExpSummary_FO!S13*'Rev&RAV_FO'!S85","v":20.517648790360191},{"$f":"+ExpSummary_FO!T13*'Rev&RAV_FO'!T85","v":22.394511455613578},{"$f":"+ExpSummary_FO!U13*'Rev&RAV_FO'!U85","v":23.429565750503091},{"$f":"+ExpSummary_FO!V13*'Rev&RAV_FO'!V85","v":22.995432417138083},{"$f":"+ExpSummary_FO!W13*'Rev&RAV_FO'!W85","v":19.553289622016131},{"$f":"+ExpSummary_FO!X13*'Rev&RAV_FO'!X85","v":21.054303688348913},{"$f":"+ExpSummary_FO!Y13*'Rev&RAV_FO'!Y85","v":20.689978263841923},{"$f":"+ExpSummary_FO!Z13*'Rev&RAV_FO'!Z85","v":20.936640509895462},{"$f":"+ExpSummary_FO!AA13*'Rev&RAV_FO'!AA85","v":21.396308525756147},{"$f":"+ExpSummary_FO!AB13*'Rev&RAV_FO'!AB85","v":21.821566295458037},{"$f":"+ExpSummary_FO!AC13*'Rev&RAV_FO'!AC85","v":22.320037314655472},{"$f":"+ExpSummary_FO!AD13*'Rev&RAV_FO'!AD85","v":22.830739970892548},{"$f":"+ExpSummary_FO!AE13*'Rev&RAV_FO'!AE85","v":23.36758294788881},{"$f":"+ExpSummary_FO!AF13*'Rev&RAV_FO'!AF85","v":23.887653928352204},{"$f":"+ExpSummary_FO!AG13*'Rev&RAV_FO'!AG85","v":24.434411766704301}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!R14*'Rev&RAV_FO'!R85","v":0},{"$f":"+NotPres_FO!S14*'Rev&RAV_FO'!S85","v":0},{"$f":"+NotPres_FO!T14*'Rev&RAV_FO'!T85","v":0},{"$f":"+NotPres_FO!U14*'Rev&RAV_FO'!U85","v":0},{"$f":"+NotPres_FO!V14*'Rev&RAV_FO'!V85","v":0},{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":0},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":0},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":0},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":0},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":0},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":0},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":0},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":0},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":0},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":0},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!R17","v":10.723269},{"$f":"+'Finance&Tax_FO'!S17","v":10.892664},{"$f":"+'Finance&Tax_FO'!T17","v":11.872026},{"$f":"+'Finance&Tax_FO'!U17","v":14.206263999999999},{"$f":"+'Finance&Tax_FO'!V17","v":11.318937870000003},{"$f":"+'Finance&Tax_FO'!W17","v":11.895357000000001},{"$f":"+'Finance&Tax_FO'!X17","v":12.424345229999998},{"$f":"+'Finance&Tax_FO'!Y17","v":12.990196098791996},{"$f":"+'Finance&Tax_FO'!Z17","v":13.468054014124968},{"$f":"+'Finance&Tax_FO'!AA17","v":13.942358980795788},{"$f":"+'Finance&Tax_FO'!AB17","v":14.399394231138093},{"$f":"+'Finance&Tax_FO'!AC17","v":14.730580298454269},{"$f":"+'Finance&Tax_FO'!AD17","v":15.069383645318716},{"$f":"+'Finance&Tax_FO'!AE17","v":15.415979469161046},{"$f":"+'Finance&Tax_FO'!AF17","v":15.770546996951747},{"$f":"+'Finance&Tax_FO'!AG17","v":16.133269577881634}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R195","v":1.7560682269276018},2.4772063469204029,1.2698432001967899,0.32436612248097063,3.3481812756331641,3.7183315906684689,{"$f":"+X195","v":3.5355651883049344},{"$f":"+Y195","v":4.0901472222854842},{"$f":"+Z195","v":4.3906583721765049},{"$f":"+AA195","v":4.6436034790344278},{"$f":"+AB195","v":4.8638034660418246},{"$f":"+AC195","v":5.0721378788813301},5.2608096973911325,5.6734207536891876,5.8601163554542559,6.0426394865911206]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!R26*'Rev&RAV_FO'!R85","v":0.71890566874999984},{"$f":"Capex_FO_AC!S26*'Rev&RAV_FO'!S85","v":4.1778767699999975},{"$f":"Capex_FO_AC!T26*'Rev&RAV_FO'!T85","v":6.0418706112500002},{"$f":"Capex_FO_AC!U26*'Rev&RAV_FO'!U85","v":1.4400272785000001},{"$f":"Capex_FO_AC!V26*'Rev&RAV_FO'!V85","v":3.6273399999999998},{"$f":"Capex_FO_AC!W26*'Rev&RAV_FO'!W85","v":0.37999999999999995},{"$f":"Capex_FO_AC!X26*'Rev&RAV_FO'!X85","v":0.38873999999999986},{"$f":"Capex_FO_AC!Y26*'Rev&RAV_FO'!Y85","v":0.39768101999999989},{"$f":"Capex_FO_AC!Z26*'Rev&RAV_FO'!Z85","v":0.40682768345999998},{"$f":"Capex_FO_AC!AA26*'Rev&RAV_FO'!AA85","v":0.41618472017957975},{"$f":"Capex_FO_AC!AB26*'Rev&RAV_FO'!AB85","v":0.42575696874371005},{"$f":"Capex_FO_AC!AC26*'Rev&RAV_FO'!AC85","v":0.4355493790248155},{"$f":"Capex_FO_AC!AD26*'Rev&RAV_FO'!AD85","v":0.44556701474238619},{"$f":"Capex_FO_AC!AE26*'Rev&RAV_FO'!AE85","v":0.455815056081461},{"$f":"Capex_FO_AC!AF26*'Rev&RAV_FO'!AF85","v":0.46629880237133448},{"$f":"Capex_FO_AC!AG26*'Rev&RAV_FO'!AG85","v":0.47702367482587504}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+SUM(R95:R100)","v":37.041266353124421},38.065395907280589,41.578251267060367,39.400223151484056,41.289891562771253,35.5469782126846,{"$f":"+SUM(X95:X100)","v":37.402954106653844},{"$f":"+SUM(Y95:Y100)","v":38.168002604919401},{"$f":"+SUM(Z95:Z100)","v":39.202180579656932},{"$f":"+SUM(AA95:AA100)","v":40.39845570576594},{"$f":"+SUM(AB95:AB100)","v":41.510520961381665},{"$f":"+SUM(AC95:AC100)","v":42.558304871015885},43.606500328344779,44.912798226820506,45.984616083129545,47.087344506002928]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R92-R101","v":-11.932796360181179},-12.039194296980959,-15.908094297418053,-12.503004113425174,-16.645433117040206,-6.046338816131211,{"$f":"+X92-X101","v":-10.580336000093425},{"$f":"+Y92-Y101","v":-10.713754232974107},{"$f":"+Z92-Z101","v":-10.830154219382639},{"$f":"+AA92-AA101","v":-11.061777932093111},{"$f":"+AB92-AB101","v":-11.15909331489685},{"$f":"+AC92-AC101","v":-12.033691456705078},-12.184363611037902,-12.485910639617771,-12.58025220743108,-12.617631252242745]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!R87*R103","v":-3.5798389080543536},{"$f":"'Rev&RAV_FO'!S87*S103","v":-3.6117582890942876},{"$f":"'Rev&RAV_FO'!T87*T103","v":-4.7724282892254157},{"$f":"'Rev&RAV_FO'!U87*U103","v":-3.7509012340275518},{"$f":"'Rev&RAV_FO'!V87*V103","v":-4.9936299351120619},{"$f":"'Rev&RAV_FO'!W87*W103","v":-1.8139016448393632},{"$f":"'Rev&RAV_FO'!X87*X103","v":-3.1741008000280275},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":-3.2141262698922319},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":-3.2490462658147914},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":-3.3185333796279335},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":-3.347727994469055},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":-3.6101074370115231},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":-3.6553090833113706},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":-3.745773191885331},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":-3.7740756622293237},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":-3.7852893756728232}]
[]
[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,{"$f":"R103-R105-R109","v":-8.3529574521268248},-8.427436007886671,-11.135666008192636,-8.7521028793976221,-11.651803181928145,-4.2324371712918474,{"$f":"X103-X105-X109","v":-7.4062352000653977},{"$f":"Y103-Y105-Y109","v":-7.4996279630818758},{"$f":"Z103-Z105-Z109","v":-7.5811079535678472},{"$f":"AA103-AA105-AA109","v":-7.7432445524651783},{"$f":"AB103-AB105-AB109","v":-7.8113653204277949},{"$f":"AC103-AC105-AC109","v":-8.4235840196935552},-8.5290545277265313,-8.7401374477324403,-8.8061765452017564,-8.832341876569922]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+R83","v":23.453578337765141},{"$f":"+S83","v":24.982921486000986},25.428690876873084,26.2077098974435,24.131862240298126,25.164934731801875,26.075950879792181,26.657863143209351,27.508287811636304,28.398265465893129,29.353049774963573,{"$f":"+AC83","v":29.469354341002099},30.399793891971328,31.273972707193103,32.203560877280054,33.216651037522468]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R90","v":0},0,0,0,0,0,{"$f":"+X90","v":0},{"$f":"+Y90","v":0},{"$f":"+Z90","v":0},{"$f":"+AA90","v":0},{"$f":"+AB90","v":0},{"$f":"+AC90","v":0},0,0,0,0]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":1.34717},0.46490949999999998,0.28866700000000001,0.20701499999999998,9.6701999999999996E-2,0.3,{"$f":"+X86","v":0.30689999999999995},0.31395869999999992,0.32117975009999988,0.32856688435229986,0.33612392269240271,{"$f":"+AC86","v":0.34385477291432792},0.35176343269135746,0.35985399164325865,0.36813063345105357,0.37659763802042773]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R87","v":0},29.959892,49.466825,18.540554,0,6.2078819999999997,1.0741499999999999,0,0,0,0,{"$f":"+AC87","v":0},0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R84","v":0},0,0,0,0,0,{"$f":"-X84","v":0},{"$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,{"$f":"-SUM(R95:R96)","v":-23.843023457446822},-20.517648790360191,-22.394511455613578,-23.429565750503091,-22.995432417138083,-19.553289622016131,{"$f":"-SUM(X95:X96)","v":-21.054303688348913},{"$f":"-SUM(Y95:Y96)","v":-20.689978263841923},{"$f":"-SUM(Z95:Z96)","v":-20.936640509895462},{"$f":"-SUM(AA95:AA96)","v":-21.396308525756147},{"$f":"-SUM(AB95:AB96)","v":-21.821566295458037},{"$f":"-SUM(AC95:AC96)","v":-22.320037314655472},-22.830739970892548,-23.36758294788881,-23.887653928352204,-24.434411766704301]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0},0,0,0,0]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":6.3344605178099547E-2},8.6158942986425333E-3,-0.57424188723076919,-1.4975930593846152,3.5894205432919227E-2,0.15570466475151387,{"$f":"+X189","v":5.1027226768238954E-2},{"$f":"+Y189","v":8.4745508735942915E-2},{"$f":"+Z189","v":0.13573111507799071},{"$f":"+AA189","v":0.19366070324781953},{"$f":"+AB189","v":0.23649698008512965},{"$f":"+AC189","v":0.27585492136956358},0.22501237790180434,0.33724583228491212,0.36637356259602216,0.39944090339141131]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-1.7560682269276018},-2.4772063469204029,-1.2698432001967899,-0.32436612248097063,-3.3481812756331641,-3.7183315906684689,{"$f":"-X195","v":-3.5355651883049344},{"$f":"-Y195","v":-4.0901472222854842},{"$f":"-Z195","v":-4.3906583721765049},{"$f":"-AA195","v":-4.6436034790344278},{"$f":"-AB195","v":-4.8638034660418246},{"$f":"-AC195","v":-5.0721378788813301},-5.2608096973911325,-5.6734207536891876,-5.8601163554542559,-6.0426394865911206]
[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":-0.7349987414311856},32.421483743019039,50.94558633383194,19.703753965074821,-2.0791552470402017,8.5569001838687875,{"$f":"+SUM(X122:X132)","v":2.9181592299065713},{"$f":"+SUM(Y122:Y132)","v":2.2764418658178878},{"$f":"+SUM(Z122:Z132)","v":2.6378997947423288},{"$f":"+SUM(AA122:AA132)","v":2.8805810487026715},{"$f":"+SUM(AB122:AB132)","v":3.2403009162412424},{"$f":"+SUM(AC122:AC132)","v":2.6968888417491863},2.8850200342808074,2.9300688295432771,3.190294789520669,3.5156383256388857]
[]
[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,{"$f":"-('Rev&RAV_FO'!R38+NotPres_FO!R16)*'Rev&RAV_FO'!R85","v":-12.190280000000003},{"$f":"-('Rev&RAV_FO'!S38+NotPres_FO!S16)*'Rev&RAV_FO'!S85","v":-11.469174999999998},{"$f":"-('Rev&RAV_FO'!T38+NotPres_FO!T16)*'Rev&RAV_FO'!T85","v":-43.781999999999996},{"$f":"-('Rev&RAV_FO'!U38+NotPres_FO!U16)*'Rev&RAV_FO'!U85","v":-51.589600000000004},{"$f":"-('Rev&RAV_FO'!V38+NotPres_FO!V16)*'Rev&RAV_FO'!V85","v":-13.176499124999999},{"$f":"-('Rev&RAV_FO'!W38+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-2.6033562187187189},{"$f":"-('Rev&RAV_FO'!X55+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-14.236528349999997},{"$f":"-('Rev&RAV_FO'!Y55+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-6.2280248951249995},{"$f":"-('Rev&RAV_FO'!Z55+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-5.5185907611557239},{"$f":"-('Rev&RAV_FO'!AA55+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-4.7914908745095897},{"$f":"-('Rev&RAV_FO'!AB55+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-5.5374455540690981},{"$f":"-('Rev&RAV_FO'!AC55+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-4.7780053424666349},{"$f":"-('Rev&RAV_FO'!AD55+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-9.5780785678947975},{"$f":"-('Rev&RAV_FO'!AE55+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-5.0003211530462641},{"$f":"-('Rev&RAV_FO'!AF55+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-5.3546134513095129},{"$f":"-('Rev&RAV_FO'!AG55+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-5.3271305054814597}]
[null,null,null,null,"Proceeds from sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R89","v":0.24437704999999998},0.56975472999999999,0.5270409800000001,1.9800871999999996,0.37999999999999995,3.88,{"$f":"+X89","v":0.38873999999999986},{"$f":"+Y89","v":0.39768101999999983},{"$f":"+Z89","v":0.40682768345999992},{"$f":"+AA89","v":0.41618472017957975},{"$f":"+AB89","v":0.42575696874371},{"$f":"+AC89","v":0.43554937902481539},0.44556701474238625,0.455815056081461,0.46629880237133453,0.47702367482587504]
[null,null,null,null,"Investing adjustments 4",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+SUM(R136:R138)","v":-11.945902950000002},-10.899420269999998,-43.254959019999994,-49.609512800000005,-12.796499124999999,1.276643781281281,{"$f":"+SUM(X136:X138)","v":-13.847788349999997},{"$f":"+SUM(Y136:Y138)","v":-5.8303438751249992},{"$f":"+SUM(Z136:Z138)","v":-5.1117630776957244},{"$f":"+SUM(AA136:AA138)","v":-4.3753061543300102},{"$f":"+SUM(AB136:AB138)","v":-5.1116885853253882},{"$f":"+SUM(AC136:AC138)","v":-4.3424559634418198},-9.1325115531524119,-4.5445060969648035,-4.8883146489381781,-4.8501068306555846]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"R133+R139+R141","v":-12.680901691431188},21.522063473019038,7.6906273138319463,-29.905758834925184,-14.8756543720402,9.8335439651500689,{"$f":"X133+X139+X141","v":-10.929629120093425},{"$f":"Y133+Y139+Y141","v":-3.5539020093071114},{"$f":"Z133+Z139+Z141","v":-2.4738632829533955},{"$f":"AA133+AA139+AA141","v":-1.4947251056273387},{"$f":"AB133+AB139+AB141","v":-1.8713876690841458},{"$f":"AC133+AC139+AC141","v":-1.6455671216926335},-6.2474915188716045,-1.6144372674215264,-1.6980198594175091,-1.3344685050166989]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",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,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q157","v":0.25329099999999999},0,0,0,0,0,{"$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":-0.25329099999999999},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,0.25329099999999999,{"$f":"+R155+R156","v":0},0,0,0,0,0,{"$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":26.652474999999999},39.080085691431186,17.558022218412148,9.8673949045802019,39.773153739505389,54.648808111545591,{"$f":"+W161","v":44.815264146395521},{"$f":"+X161","v":55.744893266488944},{"$f":"+Y161","v":59.298795275796053},{"$f":"+Z161","v":61.772658558749448},{"$f":"+AA161","v":63.267383664376787},{"$f":"+AB161","v":65.138771333460937},66.784338455153573,73.031829974025172,74.646267241446694,76.344287100864207]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R143-R156)","v":12.427610691431187},-21.522063473019038,-7.6906273138319463,29.905758834925184,14.8756543720402,-9.8335439651500689,{"$f":"-(X143-X156)","v":10.929629120093425},{"$f":"-(Y143-Y156)","v":3.5539020093071114},{"$f":"-(Z143-Z156)","v":2.4738632829533955},{"$f":"-(AA143-AA156)","v":1.4947251056273387},{"$f":"-(AB143-AB156)","v":1.8713876690841458},{"$f":"-(AC143-AC156)","v":1.6455671216926335},6.2474915188716045,1.6144372674215264,1.6980198594175091,1.3344685050166989]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,26.652474999999999,{"$f":"+R159+R160","v":39.080085691431186},17.558022218412148,9.8673949045802019,39.773153739505389,54.648808111545591,44.815264146395521,{"$f":"+X159+X160","v":55.744893266488944},{"$f":"+Y159+Y160","v":59.298795275796053},{"$f":"+Z159+Z160","v":61.772658558749448},{"$f":"+AA159+AA160","v":63.267383664376787},{"$f":"+AB159+AB160","v":65.138771333460937},{"$f":"+AC159+AC160","v":66.784338455153573},73.031829974025172,74.646267241446694,76.344287100864207,77.678755605880909]
[]
[]
[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,{"$f":"+SUM(R83,R85:R86,R88:R90)-R84","v":25.108469992943238},26.02620161029963,25.670156969642314,26.897219038058882,24.644458445731043,29.500639396553389,{"$f":"+SUM(X83,X85:X86,X88:X90)-X84","v":26.822618106560416},{"$f":"+SUM(Y83,Y85:Y86,Y88:Y90)-Y84","v":27.454248371945294},{"$f":"+SUM(Z83,Z85:Z86,Z88:Z90)-Z84","v":28.372026360274297},{"$f":"+SUM(AA83,AA85:AA86,AA88:AA90)-AA84","v":29.336677773672825},{"$f":"+SUM(AB83,AB85:AB86,AB88:AB90)-AB84","v":30.351427646484812},{"$f":"+SUM(AC83,AC85:AC86,AC88:AC90)-AC84","v":30.524613414310807},31.422136717306877,32.426887587202735,33.404363875698465,34.469713253760176]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-23.843023457446822},-20.517648790360191,-22.394511455613578,-23.429565750503091,-22.995432417138083,-19.553289622016131,{"$f":"+X128","v":-21.054303688348913},{"$f":"+Y128","v":-20.689978263841923},{"$f":"+Z128","v":-20.936640509895462},{"$f":"+AA128","v":-21.396308525756147},{"$f":"+AB128","v":-21.821566295458037},{"$f":"+AC128","v":-22.320037314655472},-22.830739970892548,-23.36758294788881,-23.887653928352204,-24.434411766704301]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-1.7560682269276018},-2.4772063469204029,-1.2698432001967899,-0.32436612248097063,-3.3481812756331641,-3.7183315906684689,{"$f":"-X195","v":-3.5355651883049344},{"$f":"-Y195","v":-4.0901472222854842},{"$f":"-Z195","v":-4.3906583721765049},{"$f":"-AA195","v":-4.6436034790344278},{"$f":"-AB195","v":-4.8638034660418246},{"$f":"-AC195","v":-5.0721378788813301},-5.2608096973911325,-5.6734207536891876,-5.8601163554542559,-6.0426394865911206]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Finance&Tax_FO'!R18","v":-2.7506911000000001},{"$f":"-'Finance&Tax_FO'!S18","v":-3.3842284374999996},{"$f":"-'Finance&Tax_FO'!T18","v":-4.4934548788124999},{"$f":"-'Finance&Tax_FO'!U18","v":-5.6475307122421876},{"$f":"-'Finance&Tax_FO'!V18","v":-6.4637610356250006},{"$f":"-'Finance&Tax_FO'!W18","v":-6.4753032888281243},{"$f":"-SUM('Rev&RAV_FO'!X115:X116)","v":-7.2857628855964833},{"$f":"-SUM('Rev&RAV_FO'!Y115:Y116)","v":-8.10129665007954},{"$f":"-SUM('Rev&RAV_FO'!Z115:Z116)","v":-8.5108371908636968},{"$f":"-SUM('Rev&RAV_FO'!AA115:AA116)","v":-8.8063200443741927},{"$f":"-SUM('Rev&RAV_FO'!AB115:AB116)","v":-9.2338104861398502},{"$f":"-SUM('Rev&RAV_FO'!AC115:AC116)","v":-9.3011210522519008},{"$f":"-SUM('Rev&RAV_FO'!AD115:AD116)","v":-10.272825538405304},{"$f":"-SUM('Rev&RAV_FO'!AE115:AE116)","v":-10.529043326055213},{"$f":"-SUM('Rev&RAV_FO'!AF115:AF116)","v":-10.489836230025121},{"$f":"-SUM('Rev&RAV_FO'!AG115:AG116)","v":-10.369048200335774}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q172<0,Q172,0)","v":-8.61},{"$f":"-'Finance&Tax_FO'!S20","v":-77.683999999999997},{"$f":"IF(S172<0,S172,0)","v":-78.036881964480955},-80.524534529461505,-83.028778076628868,-91.191694359294075,{"$f":"-'Finance&Tax_FO'!X20","v":-79.400000000000006},{"$f":"IF(X172<0,X172,0)","v":-84.453013655689915},{"$f":"IF(Y172<0,Y172,0)","v":-89.880187419951568},{"$f":"IF(Z172<0,Z172,0)","v":-95.346297132612932},{"$f":"IF(AA172<0,AA172,0)","v":-100.85585140810487},{"$f":"IF(AB172<0,AB172,0)","v":-106.42360400925978},-112.59228684073767,-119.53452533011978,-126.67768477055026,-133.51092740868339]
[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,-8.61,{"$f":"+SUM(R165:R171)","v":-11.851312791431186},-78.036881964480955,-80.524534529461505,-83.028778076628868,-91.191694359294075,-91.437979464253416,{"$f":"+SUM(X165:X171)","v":-84.453013655689915},{"$f":"+SUM(Y165:Y171)","v":-89.880187419951568},{"$f":"+SUM(Z165:Z171)","v":-95.346297132612932},{"$f":"+SUM(AA165:AA171)","v":-100.85585140810487},{"$f":"+SUM(AB165:AB171)","v":-106.42360400925978},{"$f":"+SUM(AC165:AC171)","v":-112.59228684073767},-119.53452533011978,-126.67768477055026,-133.51092740868339,-139.88731360855439]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,"Marginal Interest Rate - Borrowings",null,{"$f":"F70","v":6.3299999999999995E-2},null,{"$f":"H70","v":6.5000000000000002E-2},null,{"$f":"J70","v":0.05}]
[null,null,null,"Marginal Interest Rate - Cash",null,{"$f":"F71","v":5.8299999999999998E-2},null,{"$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":0.22899340180995476},{"$f":"'Finance&Tax_FO'!S12*'Rev&RAV_FO'!S85","v":0.71877849773755653},{"$f":"'Finance&Tax_FO'!T12*'Rev&RAV_FO'!T85","v":14.563106553846154},{"$f":"'Finance&Tax_FO'!U12*'Rev&RAV_FO'!U85","v":34.566643471493208},{"$f":"'Finance&Tax_FO'!V12*'Rev&RAV_FO'!V85","v":1.4823958135746607},{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":0.56993251726943583},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":6.6985328224612761},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":6.2340231800179318},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":5.9546187287797814},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":6.4061364808115666},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":7.7665548290594923},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":9.0656794441204251},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":10.35382474625292},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":6.9764834393205701},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":8.3549626233567089},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":9.6926361743593432}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R155","v":0.25329099999999999},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,{"$f":"'Finance&Tax_FO'!R13*'Rev&RAV_FO'!R85","v":6.1928055203619915E-2},{"$f":"'Finance&Tax_FO'!S13*'Rev&RAV_FO'!S85","v":4.0960926696832579E-2},{"$f":"'Finance&Tax_FO'!T13*'Rev&RAV_FO'!T85","v":8.1097907692307694E-2},{"$f":"'Finance&Tax_FO'!U13*'Rev&RAV_FO'!U85","v":5.7905896832579185E-2},{"$f":"'Finance&Tax_FO'!V13*'Rev&RAV_FO'!V85","v":0.10260201704377896},{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":0.1813516280286385},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":0.28547587555438364},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":0.30293632003657056},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":0.34414277058528309},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":0.41787548007622438},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":0.50832639910221189},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":0.59315370191377847},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":0.5873962440206566},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":0.58142275266113208},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":0.65879725441350701},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":0.73868316949398838}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R188+(R187-R186)*$F$184","v":6.3344605178099547E-2},{"$f":"S188+(S187-S186)*$H$184","v":8.6158942986425333E-3},{"$f":"T188+(T187-T186)*$H$184","v":-0.57424188723076919},{"$f":"U188+(U187-U186)*$H$184","v":-1.4975930593846152},{"$f":"V188+(V187-V186)*$H$184","v":3.5894205432919227E-2},{"$f":"W188+(W187-W186)*$H$184","v":0.15570466475151387},{"$f":"X188+(X187-X186)*$J$184","v":5.1027226768238954E-2},{"$f":"Y188+(Y187-Y186)*$J$184","v":8.4745508735942915E-2},{"$f":"Z188+(Z187-Z186)*$J$184","v":0.13573111507799071},0.19366070324781953,0.23649698008512965,{"$f":"AC188+(AC187-AC186)*$J$184","v":0.27585492136956358},{"$f":"AD188+(AD187-AD186)*$J$184","v":0.22501237790180434},{"$f":"AE188+(AE187-AE186)*$J$184","v":0.33724583228491212},{"$f":"AF188+(AF187-AF186)*$J$184","v":0.36637356259602216},{"$f":"AG188+(AG187-AG186)*$J$184","v":0.39944090339141131}]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R14*'Rev&RAV_FO'!R85","v":24.095766990950224},{"$f":"'Finance&Tax_FO'!S14*'Rev&RAV_FO'!S85","v":30.882750204524886},{"$f":"'Finance&Tax_FO'!T14*'Rev&RAV_FO'!T85","v":37.803080676923074},{"$f":"'Finance&Tax_FO'!U14*'Rev&RAV_FO'!U85","v":33.510461060633489},{"$f":"'Finance&Tax_FO'!V14*'Rev&RAV_FO'!V85","v":28.731267413574663},{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":42.648767591928383},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":38.923436376071365},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":48.543410764099448},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":50.891643771548608},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":53.09465250320217},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":55.200930520000469},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":57.615077690800852},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":59.541413388865323},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":61.537016556092624},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":63.490526809912573},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":65.540227525543401}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R159","v":26.652474999999999},39.080085691431186,17.558022218412148,9.8673949045802019,39.773153739505389,54.648808111545591,{"$f":"+X159","v":44.815264146395521},{"$f":"+Y159","v":55.744893266488944},{"$f":"+Z159","v":59.298795275796053},{"$f":"+AA159","v":61.772658558749448},{"$f":"+AB159","v":63.267383664376787},{"$f":"+AC159","v":65.138771333460937},66.784338455153573,73.031829974025172,74.646267241446694,76.344287100864207]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R15*'Rev&RAV_FO'!R85","v":1.5942286099547511},{"$f":"'Finance&Tax_FO'!S15*'Rev&RAV_FO'!S85","v":1.9443795402714934},{"$f":"'Finance&Tax_FO'!T15*'Rev&RAV_FO'!T85","v":2.585772},{"$f":"'Finance&Tax_FO'!U15*'Rev&RAV_FO'!U85","v":1.8611654226244343},{"$f":"'Finance&Tax_FO'!V15*'Rev&RAV_FO'!V85","v":2.6304586644476671},{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":2.9383289568933502},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":3.2409737997887267},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":3.730073097166009},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":3.9703007969641324},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":4.2097031762570642},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":4.460480808823009},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":4.6959531967483255},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":4.8986634440767203},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":5.0986800827925602},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":5.3023293338775499},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":5.5024365078250801}]
[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$183","v":1.7560682269276018},{"$f":"S194+S193+(S192-S191)*$H$183","v":2.4772063469204029},{"$f":"T194+T193+(T192-T191)*$H$183","v":1.2698432001967899},{"$f":"U194+U193+(U192-U191)*$H$183","v":0.32436612248097063},{"$f":"V194+V193+(V192-V191)*$H$183","v":3.3481812756331641},{"$f":"W194+W193+(W192-W191)*$H$183","v":3.7183315906684689},{"$f":"X194+X193+(X192-X191)*$J$183","v":3.5355651883049344},{"$f":"Y194+Y193+(Y192-Y191)*$J$183","v":4.0901472222854842},4.3906583721765049,4.6436034790344278,4.8638034660418246,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":5.0721378788813301},{"$f":"AD194+AD193+(AD192-AD191)*$J$183","v":5.2608096973911325},{"$f":"AE194+AE193+(AE192-AE191)*$J$183","v":5.6734207536891876},{"$f":"AF194+AF193+(AF192-AF191)*$J$183","v":5.8601163554542559},{"$f":"AG194+AG193+(AG192-AG191)*$J$183","v":6.0426394865911206}]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($m)"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83","v":23.453578337765141},{"$f":"+S83","v":24.982921486000986},25.428690876873084,26.2077098974435,24.131862240298126,25.164934731801875,26.075950879792181,26.657863143209351,27.508287811636304,28.398265465893129,29.353049774963573,{"$f":"+AC83","v":29.469354341002099},30.399793891971328,31.273972707193103,32.203560877280054,33.216651037522468]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":1.34717},0.46490949999999998,0.28866700000000001,0.20701499999999998,9.6701999999999996E-2,0.3,0.30689999999999995,0.31395869999999992,0.32117975009999988,0.32856688435229986,0.33612392269240271,{"$f":"+AC86","v":0.34385477291432792},0.35176343269135746,0.35985399164325865,0.36813063345105357,0.37659763802042773]
[null,null,null,null,"plus non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R90","v":0},0,0,0,0,0,{"$f":"+X90","v":0},{"$f":"+Y90","v":0},{"$f":"+Z90","v":0},{"$f":"+AA90","v":0},{"$f":"+AB90","v":0},{"$f":"+AC90","v":0},0,0,0,0]
[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,{"$f":"-R84","v":0},0,0,0,0,0,{"$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":-23.843023457446822},-20.517648790360191,-22.394511455613578,-23.429565750503091,-22.995432417138083,-19.553289622016131,{"$f":"+X128","v":-21.054303688348913},{"$f":"+Y128","v":-20.689978263841923},{"$f":"+Z128","v":-20.936640509895462},{"$f":"+AA128","v":-21.396308525756147},{"$f":"+AB128","v":-21.821566295458037},{"$f":"+AC128","v":-22.320037314655472},-22.830739970892548,-23.36758294788881,-23.887653928352204,-24.434411766704301]
[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},{"$f":"-AC174","v":0},0,0,0,0]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":6.3344605178099547E-2},8.6158942986425333E-3,-0.57424188723076919,-1.4975930593846152,3.5894205432919227E-2,0.15570466475151387,{"$f":"+X189","v":5.1027226768238954E-2},{"$f":"+Y189","v":8.4745508735942915E-2},{"$f":"+Z189","v":0.13573111507799071},{"$f":"+AA189","v":0.19366070324781953},{"$f":"+AB189","v":0.23649698008512965},{"$f":"+AC189","v":0.27585492136956358},0.22501237790180434,0.33724583228491212,0.36637356259602216,0.39944090339141131]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-1.7560682269276018},-2.4772063469204029,-1.2698432001967899,-0.32436612248097063,-3.3481812756331641,-3.7183315906684689,{"$f":"-X195","v":-3.5355651883049344},{"$f":"-Y195","v":-4.0901472222854842},{"$f":"-Z195","v":-4.3906583721765049},{"$f":"-AA195","v":-4.6436034790344278},{"$f":"-AB195","v":-4.8638034660418246},{"$f":"-AC195","v":-5.0721378788813301},-5.2608096973911325,-5.6734207536891876,-5.8601163554542559,-6.0426394865911206]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R205:R214)","v":-0.7349987414311856},2.4615917430190364,1.4787613338319467,1.1631999650748219,-2.0791552470402017,2.3490181838687896,1.8440092299065718,2.2764418658178878,2.6378997947423288,2.8805810487026715,3.2403009162412424,{"$f":"+SUM(AC205:AC214)","v":2.6968888417491863},2.8850200342808074,2.9300688295432771,3.190294789520669,3.5156383256388857]
[]
[null,null,null,"Primary Indicator"]
[]
[null,null,null,"FFO interest cover (times)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":-0.7349987414311856},2.4615917430190364,1.4787613338319467,1.1631999650748219,-2.0791552470402017,2.3490181838687896,1.8440092299065718,2.2764418658178878,2.6378997947423288,2.8805810487026715,3.2403009162412424,2.6968888417491863,2.8850200342808074,2.9300688295432771,3.190294789520669,3.5156383256388857]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R213","v":1.7560682269276018},2.4772063469204029,1.2698432001967899,0.32436612248097063,3.3481812756331641,3.7183315906684689,3.5355651883049344,4.0901472222854842,4.3906583721765049,4.6436034790344278,4.8638034660418246,5.0721378788813301,5.2608096973911325,5.6734207536891876,5.8601163554542559,6.0426394865911206]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R212","v":-6.3344605178099547E-2},-8.6158942986425333E-3,0.57424188723076919,1.4975930593846152,-3.5894205432919227E-2,-0.15570466475151387,-5.1027226768238954E-2,-8.4745508735942915E-2,-0.13573111507799071,-0.19366070324781953,-0.23649698008512965,-0.27585492136956358,-0.22501237790180434,-0.33724583228491212,-0.36637356259602216,-0.39944090339141131]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R221+R222","v":1.6927236217495023},2.4685904526217604,1.8440850874275592,1.8219591818655858,3.3122870702002447,3.562626925916955,{"$f":"+X221+X222","v":3.4845379615366956},{"$f":"+Y221+Y222","v":4.0054017135495412},{"$f":"+Z221+Z222","v":4.2549272570985144},{"$f":"+AA221+AA222","v":4.4499427757866084},{"$f":"+AB221+AB222","v":4.6273064859566952},{"$f":"+AC221+AC222","v":4.7962829575117665},5.035797319489328,5.3361749214042753,5.4937427928582334,5.6431985831997089]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R220:R222)/R223),0,SUM(R220:R222)/R223)","v":0.56578928066737022},1.9971648964309607,1.8018943073254674,1.6384336030425057,0.37229014183408143,1.6593500337575189,{"$f":"+IF(ISERROR(SUM(X220:X222)/X223),0,SUM(X220:X222)/X223)","v":1.5291976297177017},{"$f":"+IF(ISERROR(SUM(Y220:Y222)/Y223),0,SUM(Y220:Y222)/Y223)","v":1.5683429599875343},{"$f":"+IF(ISERROR(SUM(Z220:Z222)/Z223),0,SUM(Z220:Z222)/Z223)","v":1.6199635470480744},{"$f":"+IF(ISERROR(SUM(AA220:AA222)/AA223),0,SUM(AA220:AA222)/AA223)","v":1.6473299082353876},{"$f":"+IF(ISERROR(SUM(AB220:AB222)/AB223),0,SUM(AB220:AB222)/AB223)","v":1.7002563858856456},{"$f":"+IF(ISERROR(SUM(AC220:AC222)/AC223),0,SUM(AC220:AC222)/AC223)","v":1.5622872682116087},1.5729023332840117,1.5490953487657029,1.5807142616265171,1.6229868174593829]
[]
[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,{"$f":"+R192","v":26.652474999999999},39.080085691431186,17.558022218412148,9.8673949045802019,39.773153739505389,54.648808111545591,44.815264146395521,55.744893266488944,59.298795275796053,61.772658558749448,63.267383664376787,65.138771333460937,66.784338455153573,73.031829974025172,74.646267241446694,76.344287100864207]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-0.25329099999999999},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,{"$f":"+SUM('Rev&RAV_FO'!R45,'Rev&RAV_FO'!R62)*'Rev&RAV_FO'!R85","v":66.212762037676868},{"$f":"+SUM('Rev&RAV_FO'!S45,'Rev&RAV_FO'!S62)*'Rev&RAV_FO'!S85","v":61.537246674629394},{"$f":"+SUM('Rev&RAV_FO'!T45,'Rev&RAV_FO'!T62)*'Rev&RAV_FO'!T85","v":47.567958797122401},{"$f":"+SUM('Rev&RAV_FO'!U45,'Rev&RAV_FO'!U62)*'Rev&RAV_FO'!U85","v":57.674698583358534},{"$f":"+SUM('Rev&RAV_FO'!V45,'Rev&RAV_FO'!V62)*'Rev&RAV_FO'!V85","v":77.698288009307021},{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":79.152948100558376},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":80.639578407132007},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":89.184281564869778},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":93.797199454035137},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":97.619420277673299},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":101.33659968301036},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":104.94161724467756},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":110.54070881050983},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":116.36791118811878},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":120.05091248606703},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":123.88308942302069}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,{"$f":"SUM(R230:R231)/R232","v":0.39870235265186704},0.63506392962399383,0.36911447668581299,0.17108706498602042,0.51189227920621871,0.69042037502024611,{"$f":"SUM(X230:X231)/X232","v":0.55574774858237508},{"$f":"SUM(Y230:Y231)/Y232","v":0.62505289372031214},{"$f":"SUM(Z230:Z231)/Z232","v":0.63220219389231491},{"$f":"SUM(AA230:AA231)/AA232","v":0.63279067201014283},{"$f":"SUM(AB230:AB231)/AB232","v":0.62432905645425862},{"$f":"SUM(AC230:AC231)/AC232","v":0.62071438428079551},0.60416057734563711,0.62759423305246842,0.62178842039297333,0.61626076211397307]
[]
[null,null,null,"FFO / Net debt (%)"]
[null,null,null,null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":-0.7349987414311856},2.4615917430190364,1.4787613338319467,1.1631999650748219,-2.0791552470402017,2.3490181838687896,1.8440092299065718,2.2764418658178878,2.6378997947423288,2.8805810487026715,3.2403009162412424,2.6968888417491863,2.8850200342808074,2.9300688295432771,3.190294789520669,3.5156383256388857]
[null,null,null,null,"(divided by Non-current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R192","v":26.652474999999999},39.080085691431186,17.558022218412148,9.8673949045802019,39.773153739505389,54.648808111545591,44.815264146395521,55.744893266488944,59.298795275796053,61.772658558749448,63.267383664376787,65.138771333460937,66.784338455153573,73.031829974025172,74.646267241446694,76.344287100864207]
[null,null,null,null,"plus Current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-0.25329099999999999},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,{"$f":"+IF(ISERROR(R237/SUM(R238:R240)),0,R237/SUM(R238:R240))","v":-2.7841721980163693E-2},6.2988391644155789E-2,8.4221406912291616E-2,0.11788318764204858,-5.2275342826914026E-2,4.2983886841120603E-2,4.1146900839027743E-2,4.0836778625359234E-2,4.4484880046442334E-2,4.663197466178453E-2,5.1215977784548727E-2,4.1402206190582991E-2,4.3199050870558982E-2,4.0120435576999763E-2,4.2738838891990642E-2,4.6049789174062362E-2]
[]
[null,null,null,"Internal financing ratio (%)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":-0.7349987414311856},2.4615917430190364,1.4787613338319467,1.1631999650748219,-2.0791552470402017,2.3490181838687896,1.8440092299065718,2.2764418658178878,2.6378997947423288,2.8805810487026715,3.2403009162412424,2.6968888417491863,2.8850200342808074,2.9300688295432771,3.190294789520669,3.5156383256388857]
[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":12.190280000000003},11.469174999999998,43.781999999999996,51.589600000000004,13.176499124999999,2.6033562187187189,14.236528349999997,6.2280248951249995,5.5185907611557239,4.7914908745095897,5.5374455540690981,4.7780053424666349,9.5780785678947975,5.0003211530462641,5.3546134513095129,5.3271305054814597]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R86","v":-1.34717},-0.46490949999999998,-0.28866700000000001,-0.20701499999999998,-9.6701999999999996E-2,-0.3,-0.30689999999999995,-0.31395869999999992,-0.32117975009999988,-0.32856688435229986,-0.33612392269240271,-0.34385477291432792,-0.35176343269135746,-0.35985399164325865,-0.36813063345105357,-0.37659763802042773]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R87","v":0},-29.959892,-49.466825,-18.540554,0,-6.2078819999999997,-1.0741499999999999,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R245:R246)/SUM(R247:R249)),0,SUM(R245:R246)/SUM(R247:R249))","v":-6.7784864437526265E-2},-0.12986074308960646,-0.24755391550402123,3.5418027742401853E-2,-0.15895928867782053,-0.60161420757681694,{"$f":"+IF(ISERROR(SUM(X245:X246)/SUM(X247:X249)),0,SUM(X245:X246)/SUM(X247:X249))","v":0.14344151028083466},{"$f":"+IF(ISERROR(SUM(Y245:Y246)/SUM(Y247:Y249)),0,SUM(Y245:Y246)/SUM(Y247:Y249))","v":0.38491991646870177},{"$f":"+IF(ISERROR(SUM(Z245:Z246)/SUM(Z247:Z249)),0,SUM(Z245:Z246)/SUM(Z247:Z249))","v":0.50754111790102696},{"$f":"+IF(ISERROR(SUM(AA245:AA246)/SUM(AA247:AA249)),0,SUM(AA245:AA246)/SUM(AA247:AA249))","v":0.64544703316830399},{"$f":"+IF(ISERROR(SUM(AB245:AB246)/SUM(AB247:AB249)),0,SUM(AB245:AB246)/SUM(AB247:AB249))","v":0.6229764559634805},{"$f":"+IF(ISERROR(SUM(AC245:AC246)/SUM(AC247:AC249)),0,SUM(AC245:AC246)/SUM(AC247:AC249))","v":0.6082086747950638},0.31269472069871945,0.63141677930921847,0.63978858567305807,0.71015351675504435]

{"sheet":"Outcomes","index":15,"n_rows":156,"n_cols":33,"rows_kept":156,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[8,10,8,21],[8,22,8,32]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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,"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","Supply me with water when I need it"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"Water orders delivered on time (whole of rural business)",null,null,null,null,null,null,"Percentage",null,null,null,null,99,99,99.5,99.8,99.8,99.8,99.89,99.85,99.88,95,"> 98","> 98","> 98","> 98","> 98","> 98","> 98","> 98","> 98","> 98"]
[null,"Channel / pipe bursts and leaks (whole of rural business)",null,null,null,null,null,null,"Per 100 km",null,null,null,null,80.84,89.56,55.56,71.2,68.8,64.599999999999994,63,63.4,59.5,70,"< 64","< 63","< 62","< 61","< 60","< 60","< 60","< 60","< 60","< 60"]
[null,"Deliver capital plan on cost and on time (Projects  >$1 M)",null,null,null,null,null,null,"Percentage",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,95,95,95,95,95,95,95,95,95,95]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 2","Keep my costs to a minimum"]
[]
[null,"Billing payment issues complaints",null,null,null,null,null,null,"Number",null,"new unit of measurement",null,null,null,null,null,null,null,null,null,null,null,null,"< 4","< 4","< 4","< 4","< 4","< 4","< 4","< 4","< 4","< 4"]
[null,"Deliver price path commitment for rural customers as approved by ESC",null,null,null,null,null,null,"Pass/Fail",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,"Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass"]
[null,"Deliver 1% per annum efficiency improvement ",null,null,null,null,null,null,"Pass/Fail",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,"Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass"]
[null,"Statutory compliance reports generated automatically",null,null,null,null,null,null,"Percentage",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,90,92,94,96,100,100,100,100,100,100]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 3","Be easy to contact and quick to respond"]
[]
[null,"Post interaction satisfaction survey: Number of completed surveys",null,null,null,null,null,null,"Number",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,150,150,150,150,150,150,150,150,150,150]
[null,"Post interaction satisfaction survey: Level of customer satisfaction",null,null,null,null,null,null,"Percentage",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,"> 80","> 80","> 80","> 80","> 80","> 80","> 80","> 80","> 80","> 80"]
[null,"Community satisfaction survey",null,null,null,null,null,null,"Percentage",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,"> 78","> 79","> 80","> 81","> 82","> 82","> 82","> 82","> 82","> 82"]
[null,"Customer complaints to EWOV",null,null,null,null,null,null,"Number",null,"new unit of measurement",null,null,null,null,null,null,null,null,null,null,null,null,"< 7","< 7","< 7","< 7","< 7","< 7","< 7","< 7","< 7","< 7"]
[null,"Calls answered within 60 seconds (operations room)",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,91,92,96,97,91,80,"> 85","> 85","> 85","> 85","> 85","> 85","> 85","> 85","> 85","> 85"]
[null,"Calls answered within 30 seconds (operations room) Previous ",null,null,null,null,null,null,"Percentage",null,"Old",null,null,24,21,21,1]
[null,"Report our performance against all rural customer outcomes to customers annually",null,null,null,null,null,null,"Pass/Fail",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,"Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass"]
[]
[]
[]
[]
[]
[null,"Outcome 4","Comply with other government obligations"]
[]
[null,"Compliance with government reporting policy requirements",null,null,null,null,null,null,"Percentage",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,100,100,100,100,100,100,100,100,100,100]
[null,"Implement strategies to deliver Letter of Expectations and associated policies (Water for Victoria)",null,null,null,null,null,null,"Pass/Fail",null,"New",null,null,null,null,null,null,null,null,null,null,null,null,"Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass","Pass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 5"]
[]
[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 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","Customer Service Code - Irrigation"]
[]
[null,"Number channel bursts and leaks - Merbein",null,null,null,null,null,null,"per 100 km",null,null,null,null,118.02,102.69,76.099999999999994,138.5,158.80000000000001,150.9,130.80000000000001,166.3,146.69999999999999,135,155,154,153,152,151,150,150,150,150,150]
[null,"Number channel bursts and leaks - Red Cliffs",null,null,null,null,null,null,"per 100 km",null,null,null,null,47.09,50.15,47.1,47.8,51.4,47.1,51.4,52.8,69.099999999999994,65,65,64,63,62,61,60,60,60,60,60]
[null,"Number channel bursts and leaks - Robinvale",null,null,null,null,null,null,"per 100 km",null,null,null,null,401.3,306.75,73.099999999999994,42,5.2,5.2,2.6,0,0,30,10,10,10,10,10,10,10,10,10,10]
[null,"Number channel bursts and leaks - Millewa",null,null,null,null,null,null,"per 100 km",null,null,null,null,3.14,3.78,5.8,7.8,6.7,9.5,10.1,3.3,3.8,5,7,7,7,7,7,7,7,7,7,7]
[null,"Number channel bursts and leaks - Mildura",null,null,null,null,null,null,"per 100 km",null,null,null,null,113.9,158.03,137.5,157.5,161.9,147.9,146.80000000000001,149.5,129.5,120,150,148,146,144,142,140,138,136,134,132]
[null,"Unaccounted for water - Merbein",null,null,null,null,null,null,"Percentage",null,null,null,null,16.22,14.12,18.07,12.44,12.44,11.46,11.95,10.52,9.3699999999999992,15.5,12,12,12,12,12,12,12,12,12,12]
[null,"Unaccounted for water - Red Cliffs",null,null,null,null,null,null,"Percentage",null,null,null,null,10.96,10.28,9.8800000000000008,9.0399999999999991,6.94,9.9700000000000006,9.8699999999999992,11.03,12.45,12,12,12,12,12,12,12,12,12,12,12]
[null,"Unaccounted for water - Robinvale",null,null,null,null,null,null,"Percentage",null,null,null,null,6.4,4.91,6.77,1,0,1,3,1,1,5,2,2,2,2,2,2,2,2,2,2]
[null,"Unaccounted for water - Millewa",null,null,null,null,null,null,"Percentage",null,null,null,null,92.41,83.21,78.260000000000005,27.11,25.84,21.49,20.04,22.32,15.32,88,20,20,20,20,20,20,20,20,20,20]
[null,"Unaccounted for water - Mildura",null,null,null,null,null,null,"Percentage",null,null,null,null,17.98,18.64,18.829999999999998,15.02,13.77,12.22,10.7,8.23,10.78,20,15,15,15,15,15,15,15,15,15,15]
[]
[]
[null,"Outcome 10","Customer Service Code - Licensing/Administration"]
[]
[null,"Applications for surface diversions, groundwater or supply by agreement water",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Use licences determined within 30 days",null,null,null,null,null,null,"Percentage",null,null,null,null,97,98,99,99.4,99.6,98.9,99.4,99.2,98.6,90,90,90,90,90,90,90,90,90,90,90]
[null,"Processing transfer of water use licences between LMW customers within 10 days",null,null,null,null,null,null,"Percentage",null,null,null,null,99,98,95,96.9,97.8,96.6,67.400000000000006,51.9,52.3,90,90,90,90,90,90,90,90,90,90,90]
[null,"Processing permanent transfer of water shares between LMW customers within 10 days",null,null,null,null,null,null,"Percentage",null,null,null,null,97,99,87,99,99,98,99,99,99,85,85,85,85,85,85,85,85,85,85,85]
[null,"Number of works licences metered or assessed for metering at 30 June",null,null,null,null,null,null,"Percentage",null,null,null,null,77,78,79,79,87,90,91,92,92,95,95,95,95,95,95,95,95,95,95,95]
[null,"Volume of total annual use limit metered at 30 June",null,null,null,null,null,null,"Percentage",null,null,null,null,51,51,33,55,73,59,65,72,63,95,95,95,95,95,95,95,95,95,95,95]
[]
[]
[]
[]
[]
[]
[null,"Other"]
[]
[null,"Customer complaints to EWOV - (change in measurement - included above)",null,null,null,null,null,null,"Per 1000 customers",null,null,null,null,1.2,1.9,1.7,1.9,1.2,1.4,2,1.2,0.5,1.3]
[null,"Billing payment issues complaints - (Change in measurement - included above)",null,null,null,null,null,null,"Per 100 customers",null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,1.7439832577607256E-2,0.67462376751427089,0.1883884226751156,0.10166045408336156,0.11782528193906749,1.6680567139282735E-2,3.3030553261767133E-2,"NT"]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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",0,null,null,null,0,null,0,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,"GSL 2",0,null,null,null,0,null,0,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,"GSL 3",0,null,null,null,0,null,0,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,"GSL 4",0,null,null,null,0,null,0,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,"GSL 5",0,null,null,null,0,null,0,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,"GSL 6",0,null,null,null,0,null,0,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,"GSL 7",0,null,null,null,0,null,0,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,"GSL 8",0,null,null,null,0,null,0,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,"GSL 9",0,null,null,null,0,null,0,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,"GSL 10",0,null,null,null,0,null,0,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,"GSL 11",0,null,null,null,0,null,0,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,"GSL 12",0,null,null,null,0,null,0,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,"GSL 13",0,null,null,null,0,null,0,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,"GSL 14",0,null,null,null,0,null,0,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,"GSL 15",0,null,null,null,0,null,0,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,"GSL 16",0,null,null,null,0,null,0,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,"GSL 17",0,null,null,null,0,null,0,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,"GSL 18",0,null,null,null,0,null,0,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,"GSL 19",0,null,null,null,0,null,0,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,"GSL 20",0,null,null,null,0,null,0,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,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":64,"n_cols":35,"rows_kept":64,"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,"Irrigation",{"$f":"Capex_FO_AC!S12","v":11.630745483398435},{"$f":"Capex_FO_AC!T12","v":45.545080645161278},{"$f":"Capex_FO_AC!U12","v":53.065452247191018},{"$f":"Capex_FO_AC!V12","v":13.206076740411273},{"$f":"Capex_FO_AC!W12","v":2.2416595220220219},{"$f":"Capex_FO_AC!X12","v":13.466449999999996},{"$f":"Capex_FO_AC!Y12","v":5.5011250000000009},{"$f":"Capex_FO_AC!Z12","v":4.7546750000000007},{"$f":"Capex_FO_AC!AA12","v":3.9149000000000003},{"$f":"Capex_FO_AC!AB12","v":4.4823250000000003},{"$f":"Capex_FO_AC!AC12","v":3.8186250000000004},{"$f":"Capex_FO_AC!AD12","v":7.818624999999999},{"$f":"Capex_FO_AC!AE12","v":3.8186250000000004},{"$f":"Capex_FO_AC!AF12","v":3.8936250000000006},{"$f":"Capex_FO_AC!AG12","v":3.8936250000000006}]
[null,"Values",{"$f":"'Rev&RAV_FO'!S23","v":29.517785287345259},{"$f":"'Rev&RAV_FO'!T23","v":30.229937175960739},{"$f":"'Rev&RAV_FO'!U23","v":30.583799863396589},{"$f":"'Rev&RAV_FO'!V23","v":30.715983992118431},{"$f":"'Rev&RAV_FO'!W23","v":30.752115539161508},{"$f":"'Rev&RAV_FO'!X23","v":25.977502222649079},{"$f":"'Rev&RAV_FO'!Y23","v":25.607830383007332},{"$f":"'Rev&RAV_FO'!Z23","v":25.591801821641621},{"$f":"'Rev&RAV_FO'!AA23","v":25.699294326955464},{"$f":"'Rev&RAV_FO'!AB23","v":25.825946939318676},{"$f":"'Rev&RAV_FO'!AC23","v":25.931348546287843},{"$f":"'Rev&RAV_FO'!AD23","v":25.990272818406176},{"$f":"'Rev&RAV_FO'!AE23","v":26.113607303123896},{"$f":"'Rev&RAV_FO'!AF23","v":26.159554437831506},{"$f":"'Rev&RAV_FO'!AG23","v":26.173435119016972},null,null,"Drainage",{"$f":"Capex_FO_AC!S13","v":0.34962890625000004},{"$f":"Capex_FO_AC!T13","v":0.22540322580645158},{"$f":"Capex_FO_AC!U13","v":0.19761704119850187},{"$f":"Capex_FO_AC!V13","v":7.70344316081331E-2},{"$f":"Capex_FO_AC!W13","v":0.2101601601601602},{"$f":"Capex_FO_AC!X13","v":0.22},{"$f":"Capex_FO_AC!Y13","v":0.22},{"$f":"Capex_FO_AC!Z13","v":0.22},{"$f":"Capex_FO_AC!AA13","v":0.28000000000000003},{"$f":"Capex_FO_AC!AB13","v":0.28000000000000003},{"$f":"Capex_FO_AC!AC13","v":0.16999999999999998},{"$f":"Capex_FO_AC!AD13","v":0.16999999999999998},{"$f":"Capex_FO_AC!AE13","v":0.16999999999999998},{"$f":"Capex_FO_AC!AF13","v":0.29000000000000004},{"$f":"Capex_FO_AC!AG13","v":0.16999999999999998}]
[null,"Reg period average",{"$f":"AVERAGE($C$5:$G$5)","v":30.359924371596502},{"$f":"AVERAGE($C$5:$G$5)","v":30.359924371596502},{"$f":"AVERAGE($C$5:$G$5)","v":30.359924371596502},{"$f":"AVERAGE($C$5:$G$5)","v":30.359924371596502},{"$f":"AVERAGE($C$5:$G$5)","v":30.359924371596502},null,null,null,null,null,null,null,null,null,null,null,null,"Domestic and stock",{"$f":"Capex_FO_AC!S14","v":0.14028320312500001},{"$f":"Capex_FO_AC!T14","v":1.5725806451612902E-2},{"$f":"Capex_FO_AC!U14","v":0},{"$f":"Capex_FO_AC!V14","v":1.4093345656192235E-3},{"$f":"Capex_FO_AC!W14","v":5.8623623623623625E-2},{"$f":"Capex_FO_AC!X14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!Y14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!Z14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AA14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AB14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AC14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AD14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AE14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AF14","v":6.0000000000000005E-2},{"$f":"Capex_FO_AC!AG14","v":6.0000000000000005E-2}]
[null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($H$5:$L$5)","v":25.740475138714437},{"$f":"AVERAGE($H$5:$L$5)","v":25.740475138714437},{"$f":"AVERAGE($H$5:$L$5)","v":25.740475138714437},{"$f":"AVERAGE($H$5:$L$5)","v":25.740475138714437},{"$f":"AVERAGE($H$5:$L$5)","v":25.740475138714437},null,null,null,null,null,null,null,"Surface water diversions",{"$f":"Capex_FO_AC!S15","v":0.25574707031249999},{"$f":"Capex_FO_AC!T15","v":0.1142741935483871},{"$f":"Capex_FO_AC!U15","v":0.11381086142322097},{"$f":"Capex_FO_AC!V15","v":0.17207055914972272},{"$f":"Capex_FO_AC!W15","v":9.2912912912912912E-2},{"$f":"Capex_FO_AC!X15","v":0.17},{"$f":"Capex_FO_AC!Y15","v":0.17},{"$f":"Capex_FO_AC!Z15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AA15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AB15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AC15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AD15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AE15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AF15","v":0.12000000000000001},{"$f":"Capex_FO_AC!AG15","v":0.12000000000000001}]
[null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($M$5:$Q$5)","v":26.073643644933281},{"$f":"AVERAGE($M$5:$Q$5)","v":26.073643644933281},{"$f":"AVERAGE($M$5:$Q$5)","v":26.073643644933281},{"$f":"AVERAGE($M$5:$Q$5)","v":26.073643644933281},{"$f":"AVERAGE($M$5:$Q$5)","v":26.073643644933281},null,null,"Groundwater diversions",{"$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,"Bulk water services",{"$f":"Capex_FO_AC!S17","v":0},{"$f":"Capex_FO_AC!T17","v":0},{"$f":"Capex_FO_AC!U17","v":0},{"$f":"Capex_FO_AC!V17","v":0},{"$f":"Capex_FO_AC!W17","v":0},{"$f":"Capex_FO_AC!X17","v":0},{"$f":"Capex_FO_AC!Y17","v":0},{"$f":"Capex_FO_AC!Z17","v":0},{"$f":"Capex_FO_AC!AA17","v":0},{"$f":"Capex_FO_AC!AB17","v":0},{"$f":"Capex_FO_AC!AC17","v":0},{"$f":"Capex_FO_AC!AD17","v":0},{"$f":"Capex_FO_AC!AE17","v":0},{"$f":"Capex_FO_AC!AF17","v":0},{"$f":"Capex_FO_AC!AG17","v":0}]
["REVENUE REQUIREMENT - BUILDING BLOCKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(U4:U9)","v":12.376404663085935},45.900483870967733,53.376880149812742,13.456591065734749,2.6033562187187189,13.916449999999998,5.9511250000000002,5.1546750000000001,4.3749000000000002,4.9423250000000003,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636250000000008,4.2436250000000006]
[]
["Revenue requirement ($m)",null,"4th Reg Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($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"]
[null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!X15:AB15)","v":98.919428760554339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"'Capex_FO input'!D11","v":13.291449999999998},{"$f":"'Capex_FO input'!E11","v":5.6511249999999995},{"$f":"'Capex_FO input'!F11","v":4.9046750000000001},{"$f":"'Capex_FO input'!G11","v":4.1248999999999993},{"$f":"'Capex_FO input'!H11","v":4.6923249999999985},{"$f":"'Capex_FO input'!I11","v":3.918625},{"$f":"'Capex_FO input'!J11","v":7.9186249999999978},{"$f":"'Capex_FO input'!K11","v":3.918625},{"$f":"'Capex_FO input'!L11","v":4.1136249999999999},{"$f":"'Capex_FO input'!M11","v":3.9936250000000002}]
[null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!X16:AB16)","v":17.249412767750506},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,{"$f":"'Capex_FO input'!D12","v":0.30000000000000004},{"$f":"'Capex_FO input'!E12","v":0.30000000000000004},{"$f":"'Capex_FO input'!F12","v":0.25},{"$f":"'Capex_FO input'!G12","v":0.25},{"$f":"'Capex_FO input'!H12","v":0.25},{"$f":"'Capex_FO input'!I12","v":0.25},{"$f":"'Capex_FO input'!J12","v":0.25},{"$f":"'Capex_FO input'!K12","v":0.25},{"$f":"'Capex_FO input'!L12","v":0.25},{"$f":"'Capex_FO input'!M12","v":0.25}]
[null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!X17:AB17)","v":12.533534165267334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"'Capex_FO input'!D13","v":-1.0250000000000001},{"$f":"'Capex_FO input'!E13","v":-0.3},{"$f":"'Capex_FO input'!F13","v":-0.3},{"$f":"'Capex_FO input'!G13","v":-0.3},{"$f":"'Capex_FO input'!H13","v":-0.3},{"$f":"'Capex_FO input'!I13","v":-0.3},{"$f":"'Capex_FO input'!J13","v":-0.3},{"$f":"'Capex_FO input'!K13","v":-0.3},{"$f":"'Capex_FO input'!L13","v":-0.3},{"$f":"'Capex_FO input'!M13","v":-0.3}]
[null,"Adjustments from last period",{"$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,"Government contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D14","v":1.05},{"$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,"Non-prescribed revenue offset of revenue requirement",{"$f":"SUM('Rev&RAV_FO'!X19:AB19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D15","v":0.3},{"$f":"'Capex_FO input'!E15","v":0.3},{"$f":"'Capex_FO input'!F15","v":0.3},{"$f":"'Capex_FO input'!G15","v":0.3},{"$f":"'Capex_FO input'!H15","v":0.3},{"$f":"'Capex_FO input'!I15","v":0.3},{"$f":"'Capex_FO input'!J15","v":0.3},{"$f":"'Capex_FO input'!K15","v":0.3},{"$f":"'Capex_FO input'!L15","v":0.3},{"$f":"'Capex_FO input'!M15","v":0.3}]
[null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!X20:AB20)","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,{"$f":"SUM(Z13:Z17)","v":13.916449999999999},5.9511249999999993,5.1546750000000001,4.3748999999999993,4.9423249999999985,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636249999999999,4.2436249999999998]
[null,"Total revenue requirement",{"$f":"SUM(C13:C18)","v":128.70237569357218}]
[]
["VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D19","v":7.6950000000000003},{"$f":"'Capex_FO input'!E19","v":2.2599999999999998},{"$f":"'Capex_FO input'!F19","v":2.2999999999999998},{"$f":"'Capex_FO input'!G19","v":1.905},{"$f":"'Capex_FO input'!H19","v":1.92},{"$f":"'Capex_FO input'!I19","v":1.895},{"$f":"'Capex_FO input'!J19","v":5.8949999999999996},{"$f":"'Capex_FO input'!K19","v":1.895},{"$f":"'Capex_FO input'!L19","v":1.895},{"$f":"'Capex_FO input'!M19","v":1.895}]
["Total tariff revenue - Fixed vs Variable ($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,"Significant projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D20","v":3.7550000000000003},{"$f":"'Capex_FO input'!E20","v":1.6650000000000003},{"$f":"'Capex_FO input'!F20","v":1.2000000000000002},{"$f":"'Capex_FO input'!G20","v":0.90500000000000003},{"$f":"'Capex_FO input'!H20","v":0.90500000000000003},{"$f":"'Capex_FO input'!I20","v":0.77},{"$f":"'Capex_FO input'!J20","v":0.77},{"$f":"'Capex_FO input'!K20","v":0.77},{"$f":"'Capex_FO input'!L20","v":0.96500000000000008},{"$f":"'Capex_FO input'!M20","v":0.84499999999999997}]
[null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!S459,RevenueTariffBasket_FO!S462+RevenueTariffBasket_FO!S464)","v":15.315015883349606},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!T459,RevenueTariffBasket_FO!T462+RevenueTariffBasket_FO!T464)","v":15.116678082659986},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!U459,RevenueTariffBasket_FO!U462+RevenueTariffBasket_FO!U464)","v":14.923072622681293},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!V459,RevenueTariffBasket_FO!V462+RevenueTariffBasket_FO!V464)","v":15.003074033375229},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!W459,RevenueTariffBasket_FO!W462+RevenueTariffBasket_FO!W464)","v":14.934713825999999},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!X459,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":15.106574745512784},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!Y459,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":15.259654474975742},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!Z459,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":15.430646048396214},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AA459,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":15.612017241205915},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AB459,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":15.818995416229537},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AC459,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":15.624000149301551},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AD459,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":15.871201791650231},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AE459,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":16.04583881251888},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AF459,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":16.249344334203933},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AG459,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":16.484870742220576},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"'Capex_FO input'!D21","v":0.95500000000000007},{"$f":"'Capex_FO input'!E21","v":0.95500000000000007},{"$f":"'Capex_FO input'!F21","v":0.95500000000000007},{"$f":"'Capex_FO input'!G21","v":0.95500000000000007},{"$f":"'Capex_FO input'!H21","v":0.95500000000000007},{"$f":"'Capex_FO input'!I21","v":0.95500000000000007},{"$f":"'Capex_FO input'!J21","v":0.95500000000000007},{"$f":"'Capex_FO input'!K21","v":0.95500000000000007},{"$f":"'Capex_FO input'!L21","v":0.95500000000000007},{"$f":"'Capex_FO input'!M21","v":0.95500000000000007}]
[null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!S460,RevenueTariffBasket_FO!S463+RevenueTariffBasket_FO!S465)","v":5.8048579329101564},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!T460,RevenueTariffBasket_FO!T463+RevenueTariffBasket_FO!T465)","v":5.5678702887096767},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!U460,RevenueTariffBasket_FO!U463+RevenueTariffBasket_FO!U465)","v":6.0102929688202238},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!V460,RevenueTariffBasket_FO!V463+RevenueTariffBasket_FO!V465)","v":4.9651745036044366},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!W460,RevenueTariffBasket_FO!W463+RevenueTariffBasket_FO!W465)","v":6.0776764456943493},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!X460,RevenueTariffBasket_FO!X463+RevenueTariffBasket_FO!X465)","v":6.1334723332947352},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!Y460,RevenueTariffBasket_FO!Y463+RevenueTariffBasket_FO!Y465)","v":6.1927056741393764},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!Z460,RevenueTariffBasket_FO!Z463+RevenueTariffBasket_FO!Z465)","v":6.2552531096934336},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AA460,RevenueTariffBasket_FO!AA463+RevenueTariffBasket_FO!AA465)","v":6.3211570852529304},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AB460,RevenueTariffBasket_FO!AB463+RevenueTariffBasket_FO!AB465)","v":6.3902247491970998},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AC460,RevenueTariffBasket_FO!AC463+RevenueTariffBasket_FO!AC465)","v":6.1771948916887158},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AD460,RevenueTariffBasket_FO!AD463+RevenueTariffBasket_FO!AD465)","v":6.1579169217011192},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AE460,RevenueTariffBasket_FO!AE463+RevenueTariffBasket_FO!AE465)","v":6.1396357207620929},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AF460,RevenueTariffBasket_FO!AF463+RevenueTariffBasket_FO!AF465)","v":6.1223107114238031},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$37=1,RevenuePriceCap_FO!AG460,RevenueTariffBasket_FO!AG463+RevenueTariffBasket_FO!AG465)","v":6.1059039427475863},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"'Capex_FO input'!D22","v":1.51145},{"$f":"'Capex_FO input'!E22","v":1.0711250000000001},{"$f":"'Capex_FO input'!F22","v":0.69967499999999994},{"$f":"'Capex_FO input'!G22","v":0.6099},{"$f":"'Capex_FO input'!H22","v":1.1623249999999998},{"$f":"'Capex_FO input'!I22","v":0.54862499999999992},{"$f":"'Capex_FO input'!J22","v":0.54862499999999992},{"$f":"'Capex_FO input'!K22","v":0.54862499999999992},{"$f":"'Capex_FO input'!L22","v":0.54862499999999992},{"$f":"'Capex_FO input'!M22","v":0.54862499999999992}]
[null,"Total tariff revenue",{"$f":"SUM(C24:C25)","v":21.119873816259762},20.684548371369662,20.933365591501516,19.968248536979665,21.01239027169435,21.240047078807521,21.452360149115119,21.685899158089647,21.933174326458847,22.209220165426636,21.801195040990265,22.029118713351352,22.185474533280974,22.371655045627737,22.59077468496816,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z22:Z25)","v":13.916450000000001},5.9511250000000002,5.1546750000000001,4.3749000000000002,4.9423250000000003,4.1686250000000005,8.1686249999999987,4.1686250000000005,4.3636250000000008,4.2436249999999998]
[]
["DIFFERENCES BETWEEN REGULATORY PERIOD 3 AND REGULATORY PERIOD 4 (REV RAV, OPEX, CAPEX)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($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"]
["$m",null,"Total revenue requirement ","Total operating expenditure","Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":2.40645},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.9661250000000001},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.5946750000000001},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.5049000000000001},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":2.0573249999999996},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.4436249999999999},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.4436249999999999},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.4436249999999999},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.4436249999999999},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T30) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T30)","v":1.4436249999999999}]
[null,"3rd regulatory period",{"$f":"SUM('Rev&RAV_FO'!S23:W23)","v":151.79962185798252},{"$f":"SUM(Opex_Breakdown!S37:W37)","v":112.89754227990082},{"$f":"SUM(Capex_FO_AC!S18:W18)","v":127.71371596831989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T31) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T31)","v":0}]
[null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":128.70237569357218},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":98.919428760554339},{"$f":"SUM(Capex_FO_AC!X18:AB18)","v":34.339475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic and stock",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T32) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T32)","v":6.0000000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface water diversions",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T33) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T33)","v":0}]
["OPERATING EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater diversions",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T34) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk water services",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$24,'Capex_FO input'!$E$42:$E$500,$T35) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$25,'Capex_FO input'!$E$42:$E$500,$T35)","v":0}]
["Total prescribed operating expenditure ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Total capital programs / allocations",null,null,null,null,null,{"$f":"SUM(Z30:Z35)","v":2.46645},2.026125,1.6546750000000001,1.5649000000000002,2.1173249999999997,1.503625,1.503625,1.503625,1.503625,1.503625]
[null,"Controllable opex",{"$f":"Opex_Breakdown!S18","v":16.73572716030079},{"$f":"Opex_Breakdown!T18","v":18.223921478869073},{"$f":"Opex_Breakdown!U18","v":18.921705903235875},{"$f":"Opex_Breakdown!V18","v":19.200531825866527},{"$f":"Opex_Breakdown!W18","v":15.895781367016131},{"$f":"Opex_Breakdown!X18","v":16.74823986951613},{"$f":"Opex_Breakdown!Y18","v":15.939748879516131},{"$f":"Opex_Breakdown!Z18","v":15.727962889516128},{"$f":"Opex_Breakdown!AA18","v":15.71024854951613},{"$f":"Opex_Breakdown!AB18","v":15.652788009516128},{"$f":"Opex_Breakdown!AC18","v":15.709211669516126},{"$f":"Opex_Breakdown!AD18","v":15.709211669516126},{"$f":"Opex_Breakdown!AE18","v":15.721211669516126},{"$f":"Opex_Breakdown!AF18","v":15.709211669516126},{"$f":"Opex_Breakdown!AG18","v":15.709211669516126}]
[null,"Non-controllable opex",{"$f":"Opex_Breakdown!S34","v":5.4048997082031249},{"$f":"Opex_Breakdown!T34","v":5.2541953697580643},{"$f":"Opex_Breakdown!U34","v":5.3195582861891388},{"$f":"Opex_Breakdown!V34","v":4.2837129254621065},{"$f":"Opex_Breakdown!W34","v":3.6575082549999998},{"$f":"Opex_Breakdown!X34","v":3.8327021523303171},{"$f":"Opex_Breakdown!Y34","v":3.8303466112365641},{"$f":"Opex_Breakdown!Z34","v":3.8280400995049431},{"$f":"Opex_Breakdown!AA34","v":3.825781596614795},{"$f":"Opex_Breakdown!AB34","v":3.8235701032870661},{"$f":"Opex_Breakdown!AC34","v":3.764158258273028},{"$f":"Opex_Breakdown!AD34","v":3.761891221606088},{"$f":"Opex_Breakdown!AE34","v":3.7596751544829794},{"$f":"Opex_Breakdown!AF34","v":3.7575089109608792},{"$f":"Opex_Breakdown!AG34","v":3.7553913708610747}]
[null,"Total prescribed opex",{"$f":"SUM(C37:C38)","v":22.140626868503915},23.478116848627138,24.241264189425014,23.484244751328632,19.553289622016131,20.580942021846447,19.770095490752695,19.556002989021071,19.536030146130926,19.476358112803194,19.473369927789154,19.471102891122214,19.480886823999107,19.466720580477006,19.464603040377199,null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[]
["Forecast variations to baseline operating expenditure ($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,"$m",null,"3rd regulatory period","4th regulatory period"]
[null,"Irrigation",null,null,null,null,null,{"$f":"Opex_FO!X179","v":0},{"$f":"Opex_FO!Y179","v":0},{"$f":"Opex_FO!Z179","v":0},{"$f":"Opex_FO!AA179","v":0},{"$f":"Opex_FO!AB179","v":0},{"$f":"Opex_FO!AC179","v":0},{"$f":"Opex_FO!AD179","v":0},{"$f":"Opex_FO!AE179","v":0},{"$f":"Opex_FO!AF179","v":0},{"$f":"Opex_FO!AG179","v":0},null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!S18:W18)","v":127.71371596831989},{"$f":"SUM(Capex_FO_AC!X18:AB18)","v":34.339475}]
[null,"Drainage",null,null,null,null,null,{"$f":"Opex_FO!X180","v":0},{"$f":"Opex_FO!Y180","v":0},{"$f":"Opex_FO!Z180","v":0},{"$f":"Opex_FO!AA180","v":0},{"$f":"Opex_FO!AB180","v":0},{"$f":"Opex_FO!AC180","v":0},{"$f":"Opex_FO!AD180","v":0},{"$f":"Opex_FO!AE180","v":0},{"$f":"Opex_FO!AF180","v":0},{"$f":"Opex_FO!AG180","v":0},null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!S17:W17)","v":13.543494112490245},{"$f":"SUM(RollForward_FO!X17:AB17)","v":12.533534165267334}]
[null,"Domestic and stock",null,null,null,null,null,{"$f":"Opex_FO!X181","v":0},{"$f":"Opex_FO!Y181","v":0},{"$f":"Opex_FO!Z181","v":0},{"$f":"Opex_FO!AA181","v":0},{"$f":"Opex_FO!AB181","v":0},{"$f":"Opex_FO!AC181","v":0},{"$f":"Opex_FO!AD181","v":0},{"$f":"Opex_FO!AE181","v":0},{"$f":"Opex_FO!AF181","v":0},{"$f":"Opex_FO!AG181","v":0}]
[null,"Surface water diversions",null,null,null,null,null,{"$f":"Opex_FO!X182","v":0},{"$f":"Opex_FO!Y182","v":0},{"$f":"Opex_FO!Z182","v":0},{"$f":"Opex_FO!AA182","v":0},{"$f":"Opex_FO!AB182","v":0},{"$f":"Opex_FO!AC182","v":0},{"$f":"Opex_FO!AD182","v":0},{"$f":"Opex_FO!AE182","v":0},{"$f":"Opex_FO!AF182","v":0},{"$f":"Opex_FO!AG182","v":0},null,"LABOUR COSTS"]
[null,"Groundwater diversions",null,null,null,null,null,{"$f":"Opex_FO!X183","v":0},{"$f":"Opex_FO!Y183","v":0},{"$f":"Opex_FO!Z183","v":0},{"$f":"Opex_FO!AA183","v":0},{"$f":"Opex_FO!AB183","v":0},{"$f":"Opex_FO!AC183","v":0},{"$f":"Opex_FO!AD183","v":0},{"$f":"Opex_FO!AE183","v":0},{"$f":"Opex_FO!AF183","v":0},{"$f":"Opex_FO!AG183","v":0}]
[null,"Bulk water services",null,null,null,null,null,{"$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},{"$f":"Opex_FO!AG184","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(H42:H47)","v":0},0,0,0,0,0,0,0,0,0,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!"}}]
[]
["Non-controllable operating expenditure ($m)",null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"COMPOSITION OF RAV"]
[null,"External bulk water charges (excl. temporary purchases)",null,null,null,{"$f":"Opex_FO!V189","v":3.8845035908964873},{"$f":"Opex_FO!W189","v":3.2708832549999998},{"$f":"Opex_FO!X189","v":3.3030771523303173},{"$f":"Opex_FO!Y189","v":3.3007216112365643},{"$f":"Opex_FO!Z189","v":3.2984150995049433},{"$f":"Opex_FO!AA189","v":3.2961565966147952},{"$f":"Opex_FO!AB189","v":3.2939451032870664},{"$f":"Opex_FO!AC189","v":3.2345332582730282},{"$f":"Opex_FO!AD189","v":3.2322662216060882},{"$f":"Opex_FO!AE189","v":3.2300501544829796},{"$f":"Opex_FO!AF189","v":3.2278839109608795},{"$f":"Opex_FO!AG189","v":3.2257663708610749}]
[null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!V190","v":0},{"$f":"Opex_FO!W190","v":0},{"$f":"Opex_FO!X190","v":0},{"$f":"Opex_FO!Y190","v":0},{"$f":"Opex_FO!Z190","v":0},{"$f":"Opex_FO!AA190","v":0},{"$f":"Opex_FO!AB190","v":0},{"$f":"Opex_FO!AC190","v":0},{"$f":"Opex_FO!AD190","v":0},{"$f":"Opex_FO!AE190","v":0},{"$f":"Opex_FO!AF190","v":0},{"$f":"Opex_FO!AG190","v":0},null,"$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,"License fees",null,null,null,{"$f":"Opex_FO!V191","v":2.1344269870609979E-2},{"$f":"Opex_FO!W191","v":1.6625000000000001E-2},{"$f":"Opex_FO!X191","v":1.6625000000000001E-2},{"$f":"Opex_FO!Y191","v":1.6625000000000001E-2},{"$f":"Opex_FO!Z191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AA191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AB191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AC191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AD191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AE191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AF191","v":1.6625000000000001E-2},{"$f":"Opex_FO!AG191","v":1.6625000000000001E-2},null,null,"Existing assets ",{"$f":"'Rev&RAV_FO'!S37","v":78.167168461507089},{"$f":"'Rev&RAV_FO'!T37","v":54.642709615573906},{"$f":"'Rev&RAV_FO'!U37","v":45.096558830005321},{"$f":"'Rev&RAV_FO'!V37","v":74.24902531720663},{"$f":"'Rev&RAV_FO'!W37","v":84.45080508997313},{"$f":"'Rev&RAV_FO'!X37","v":73.855091111143622},{"$f":"'Rev&RAV_FO'!Y37","v":71.445691729657},{"$f":"'Rev&RAV_FO'!Z37","v":69.204648920190991},{"$f":"'Rev&RAV_FO'!AA37","v":67.102874826745278},{"$f":"'Rev&RAV_FO'!AB37","v":65.118385209492729},{"$f":"'Rev&RAV_FO'!AC37","v":63.219562709765185},{"$f":"'Rev&RAV_FO'!AD37","v":61.350799318285851},{"$f":"'Rev&RAV_FO'!AE37","v":59.482035926806518},{"$f":"'Rev&RAV_FO'!AF37","v":57.613272535327184},{"$f":"'Rev&RAV_FO'!AG37","v":55.74450914384785}]
[null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!V192","v":0.37786506469500919},{"$f":"Opex_FO!W192","v":0.37},{"$f":"Opex_FO!X192","v":0.51300000000000001},{"$f":"Opex_FO!Y192","v":0.51300000000000001},{"$f":"Opex_FO!Z192","v":0.51300000000000001},{"$f":"Opex_FO!AA192","v":0.51300000000000001},{"$f":"Opex_FO!AB192","v":0.51300000000000001},{"$f":"Opex_FO!AC192","v":0.51300000000000001},{"$f":"Opex_FO!AD192","v":0.51300000000000001},{"$f":"Opex_FO!AE192","v":0.51300000000000001},{"$f":"Opex_FO!AF192","v":0.51300000000000001},{"$f":"Opex_FO!AG192","v":0.51300000000000001},null,null,"New assets",null,null,null,null,null,{"$f":"'Rev&RAV_FO'!X54","v":0},{"$f":"'Rev&RAV_FO'!Y54","v":12.352351874999997},{"$f":"'Rev&RAV_FO'!Z54","v":17.435549635416663},{"$f":"'Rev&RAV_FO'!AA54","v":21.480674861111108},{"$f":"'Rev&RAV_FO'!AB54","v":24.562080607638887},{"$f":"'Rev&RAV_FO'!AC54","v":27.991469236111108},{"$f":"'Rev&RAV_FO'!AD54","v":30.553179218749996},{"$f":"'Rev&RAV_FO'!AE54","v":37.162365277777774},{"$f":"'Rev&RAV_FO'!AF54","v":39.767537413194439},{"$f":"'Rev&RAV_FO'!AG54","v":42.540406458333329}]
[null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!V193","v":0},{"$f":"Opex_FO!W193","v":0},{"$f":"Opex_FO!X193","v":0},{"$f":"Opex_FO!Y193","v":0},{"$f":"Opex_FO!Z193","v":0},{"$f":"Opex_FO!AA193","v":0},{"$f":"Opex_FO!AB193","v":0},{"$f":"Opex_FO!AC193","v":0},{"$f":"Opex_FO!AD193","v":0},{"$f":"Opex_FO!AE193","v":0},{"$f":"Opex_FO!AF193","v":0},{"$f":"Opex_FO!AG193","v":0},null,null,"Total",{"$f":"SUM(U53,U54)","v":78.167168461507089},54.642709615573906,45.096558830005321,74.24902531720663,84.45080508997313,73.855091111143622,83.798043604656996,86.640198555607654,88.58354968785639,89.680465817131619,91.2110319458763,91.90397853703584,96.644401204584284,97.38080994852163,98.284915602181172]
[null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(F51:F55)","v":4.2837129254621065},3.6575082549999998,3.8327021523303171,3.8303466112365641,3.8280400995049431,3.825781596614795,3.8235701032870661,3.764158258273028,3.761891221606088,3.7596751544829794,3.7575089109608792,3.7553913708610747]
[]
["INTEREST COVER"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Interest cover",{"$f":"Indicators_FO!S225","v":1.9971648964309607},{"$f":"Indicators_FO!T225","v":1.8018943073254674},{"$f":"Indicators_FO!U225","v":1.6384336030425057},{"$f":"Indicators_FO!V225","v":0.37229014183408143},{"$f":"Indicators_FO!W225","v":1.6593500337575189},{"$f":"Indicators_FO!X225","v":1.5291976297177017},{"$f":"Indicators_FO!Y225","v":1.5683429599875343},{"$f":"Indicators_FO!Z225","v":1.6199635470480744},{"$f":"Indicators_FO!AA225","v":1.6473299082353876},{"$f":"Indicators_FO!AB225","v":1.7002563858856456},{"$f":"Indicators_FO!AC225","v":1.5622872682116087},{"$f":"Indicators_FO!AD225","v":1.5729023332840117},{"$f":"Indicators_FO!AE225","v":1.5490953487657029},{"$f":"Indicators_FO!AF225","v":1.5807142616265171},{"$f":"Indicators_FO!AG225","v":1.6229868174593829}]
[]
["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",{"$f":"Indicators_FO!S251","v":-0.12986074308960646},{"$f":"Indicators_FO!T251","v":-0.24755391550402123},{"$f":"Indicators_FO!U251","v":3.5418027742401853E-2},{"$f":"Indicators_FO!V251","v":-0.15895928867782053},{"$f":"Indicators_FO!W251","v":-0.60161420757681694},{"$f":"Indicators_FO!X251","v":0.14344151028083466},{"$f":"Indicators_FO!Y251","v":0.38491991646870177},{"$f":"Indicators_FO!Z251","v":0.50754111790102696},{"$f":"Indicators_FO!AA251","v":0.64544703316830399},{"$f":"Indicators_FO!AB251","v":0.6229764559634805},{"$f":"Indicators_FO!AC251","v":0.6082086747950638},{"$f":"Indicators_FO!AD251","v":0.31269472069871945},{"$f":"Indicators_FO!AE251","v":0.63141677930921847},{"$f":"Indicators_FO!AF251","v":0.63978858567305807},{"$f":"Indicators_FO!AG251","v":0.71015351675504435}]

{"sheet":"Determination_Lookup","index":21,"n_rows":69,"n_cols":67,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66]
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Lower Murray Water - Rural"},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,D1,FALSE)","v":68.309512322542844},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,F1,FALSE)","v":0.90296187474423684},0.87461355010564679,3.7162770897817885,4.2531999023026428,4.4034819129746774,4.3838836019396989,4.3591154644523948,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,N1,FALSE)","v":19.797674462770065},20.508277632512378,29.517785287345259,30.229937175960739,30.583799863396589,30.715983992118431,30.752115539161508,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,V1,FALSE)","v":0.49102183307535913},0.48650660273809276,2.1921977020095618,2.0652491101266515,1.902386722701183,1.7520383829129891,1.6527015150323752,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,AD1,FALSE)","v":1.1651229385845714},1.3791604912806443,0.2623917502224446,0.66582677705483251,0.87627778167055947,1.0159376882437994,1.1584866825158491,null,{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AL1,FALSE)","v":1.2379854815949998},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AM1,FALSE)","v":23.578177295497269},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AN1,FALSE)","v":-35.81147418762869},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AR1,FALSE)","v":0},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AS1,FALSE)","v":0},{"$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$27,AX1,FALSE)","v":15.356711637891818},null,null,null,{"$f":"+BB10","v":2.2416595220220219},{"$f":"+BC10","v":0.2101601601601602},5.8623623623623625E-2,9.2912912912912912E-2,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicators_FO",null,null,null,null,null,null,null,null,null,null,null,"per 2013 model",null,null,null,"LMW-R Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted cash and debt",null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,"total controllable opex",null,null,null,"Total prescribed capex"]
[null,"$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","$, nominal",null,null,null,null,"2017-18",null,null,null,null,null,"2016-17",null,null,null,"2017-18"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"Cash at the end of the financial year","Debt at the end of the financial year","Taxable Income",null,null,null,"Water","Sewerage","Recycled Water","Rural water","Bulk Water",null,null,null,null,null,"Irrigation","Drainage","Domestic and stock","Surface water diversions","Groundwater diversions","Bulk water services"]
[null,"Barwon Water","BW",{"$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$15","v":98.511349832336236},null,null,null,{"$f":"+BB33/KeyAssumptionsPriceControl_FO!$R$15","v":2.2416595220220219},{"$f":"+BC33/KeyAssumptionsPriceControl_FO!$R$15","v":0.2101601601601602},{"$f":"+BD33/KeyAssumptionsPriceControl_FO!$R$15","v":5.8623623623623625E-2},{"$f":"+BE33/KeyAssumptionsPriceControl_FO!$R$15","v":9.2912912912912912E-2},{"$f":"+BF33/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+BG33/KeyAssumptionsPriceControl_FO!$R$15","v":0}]
[null,"Central Highlands Water","CHW",{"$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$15","v":52.517631213765867}]
[null,"City West Water","CWW",{"$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$15","v":113.92922881201473}]
[null,"Coliban Water","CW",{"$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$15","v":63.39113165189822}]
[null,"East Gippsland Water","EGW",{"$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$15","v":18.058159274716886}]
[null,"Gippsland Water","CGW",{"$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$15","v":72.883364688813018}]
[null,"Goulburn Valley Water","GVW",{"$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$15","v":42.031793464444782}]
[null,"GWM Water","GWMW",{"$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$15","v":31.790262460384412}]
[null,"Lower Murray Water - Urban","LMW-U",{"$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$15","v":19.171920990177679}]
[null,"Lower Murray Water - Rural","LMW-R",{"$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$15","v":36.294001222812341}]
[null,"South East Water","SEW",{"$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$15","v":127.25155024543348}]
[null,"South Gippsland Water","SGW",{"$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$15","v":16.479198996630352}]
[null,"Wannon Water","WNW",{"$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$15","v":43.615774064269829}]
[null,"Western Water","WW",{"$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$15","v":40.789660056855368}]
[null,"Westernport Water","WPW",{"$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$15","v":12.871335155024241}]
[null,"Yarra Valley Water","YVW",{"$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$15","v":146.61701336348435}]
[null,"Southern Rural Water","SRW",{"$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,{"$f":"+AR8","v":"2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"+BB8","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,{"$f":"SUM(AR33:AV33)","v":45.772651209999999},89.061392291858738,"no NI",null,null,2.0266224999999998,0.19000000000000003,5.2999999999999999E-2,8.4000000000000005E-2,0,0]
[null,"Central Highlands Water","CHW",288.56819276380116,null,7.7334398669184381,7.5159419727486165,13.600877199822797,13.870340732630279,14.06804229678696,14.321758538496637,14.540282391274973,null,77.646743300833165,78.445605708817993,76.54290064549869,77.361863934565179,78.106233084787306,78.833915189018455,79.998215631212219,null,2.5328142521617858,2.5328142521617858,11.797228912444712,11.360731442684257,10.940384379304939,10.535590157270658,10.145773321451644,null,6.0161080853600097,6.4843294928411082,0.44438220869245504,1.183446205382406,1.8733691126920395,2.6535407510178679,3.4289273246333507,null,null,null,null,null,null,null,12.564429500000001,9.2316324999999999,null,null,null,{"$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":"Lower Murray Water - Rural"}]
[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,"Irrigation",null,null,"Headworks"]
[null,null,null,null,null,"Drainage",null,null,"Pipelines/network"]
[null,null,null,null,null,"Domestic and stock",null,null,"Channels"]
[null,null,null,null,null,"Surface water diversions",null,null,"Corporate"]
[null,null,null,null,null,"Groundwater diversions"]
[null,null,null,null,null,"Bulk water services"]
[]
[]
[]
[]
[]
[]
[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,"Irrigation",null,null,"Fixed"]
[null,null,"Drainage",null,null,"Variable"]
[null,null,"Domestic and stock"]
[null,null,"Surface water diversions"]
[null,null,"Groundwater diversions"]
[null,null,"Trade Waste"]
[null,null,"Bulk water services"]
[]
[]
[]
[]
[]
[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"]