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

{"sheet":"Contents","index":0,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[6,8,6,9],[11,2,11,3],[9,2,9,3],[10,2,10,3],[15,2,15,3]]}
[80,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,"ESSENTIAL SERVICES COMMISSION"]
[null,null,null,"Water Price Review "]
[null,null,null,"Financial Model Template "]
[]
[]
[null,"Table of Contents",null,null,null,"Water Business:",null,{"$f":"+N24","v":"South Gippsland Water"},{"$f":"+O24","v":"SGW"}]
[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,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"SGW_Price Review Template_Dec2016 - v1"},null,null,null,null,null,"Draft","Dec",2016," - v1"," << Select"]
[null,"a.",{"$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",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"SGW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020," - v4"]
[null,"f.",{"$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,"South Gippsland Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"SGW"}]
[null,"p.",{"$f":"Outcomes!B1","v":"Outcomes"},null,null,null,null,null,null,null,null,null,null,"Barwon Water","BW"]
[null,"q.",{"$f":"GSL!B1","v":"Guaranteed Service Levels (GSL)"},null,null,null,"RED","ERROR CHECK",null,null,null,null,null,"Central Highlands Water","CHW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"City West Water","CWW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Coliban Water","CW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"East Gippsland Water","EGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gippsland Water","CGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn Valley Water","GVW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GWM Water","GWMW","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Urban","LMW-U","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Rural","LMW-R"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"North East Water","NEW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South East Water","SEW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South Gippsland Water","SGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern Rural Water","SRW","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wannon Water","WNW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Western Water","WW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Westernport Water","WPW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarra Valley Water","YVW"]

{"sheet":"KeyAssumptionsPriceControl_FO","index":1,"n_rows":84,"n_cols":35,"rows_kept":84,"cut":false,"hidden":false,"merged":[[73,25,73,26],[74,25,74,26],[2,1,2,5],[3,28,3,32],[51,29,51,32],[54,27,58,27],[71,25,71,26],[72,25,72,26]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[null,null,null,null,"Inflation assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate"]
[null,null,null,null,null,"March quarter annual CPI",null,null,141.30000000000001,144.1,147.5,151.9,155.6,162.19999999999999,166.2,171,176.7,99.9,102.4,105.4,106.8,108.2,110.49999658,113.04149650133999,115.6414509208708,118.30120429205081,121.02213199076797,123.80564102655563,126.6531707701664,129.56619369788021,132.54621615293144,135.59477912444885,138.71345904431115]
[null,null,null,null,null,"Inflation",null,null,null,{"$f":"+J13/I13-1","v":1.9815994338287179E-2},2.3594725884802159E-2,2.9830508474576245E-2,2.4358130348913765E-2,4.2416452442159303E-2,2.4660912453760897E-2,2.8880866425992746E-2,3.3333333333333215E-2,1.5846066779853007E-2,{"$f":"+IF(S13=0,$X$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256900000000023E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$f":"+R13/$W$13","v":0.90407242617129147},0.92669686126066309,0.95384618336790905,0.96651586701795711,{"$f":"+V13/$W$13","v":0.97918555066800528},{"$f":"+W13/$W$13","v":1},{"$f":"+W15*(1+X14)","v":1.0229999999999999},{"$f":"+X15*(1+Y14)","v":1.0465289999999998},1.0705991669999997,1.0952229478409996,1.1204130756413424,1.1461825763810931,1.1725447756378582,1.1995133054775289,1.2271021115035119,1.2553254600680925]
[null,null,null,null,null,null,null,null,"CPI index re-referenced in 2012-13, shaded values have been hardcoded to lock in RAB value. "]
[]
[]
[]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average (Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate","Estimate"]
[null,null,null,null,"Cost of debt",null,null,null,null,null,null,6.981666666666668E-2,7.4139999999999984E-2,6.9152578800222353E-2,7.3618709835995999E-2,7.0467841422711647E-2,6.3088879406120971E-2,5.2694504596907034E-2,7.0525000000000004E-2,5.360833333333332E-2,5.2701384126838099E-2,4.9083333333333333E-2,4.9083333333333333E-2,5.6800000000000003E-2,5.9200000000000003E-2,6.13E-2,6.3200000000000006E-2,6.4199999999999993E-2,6.4199999999999993E-2,6.4199999999999993E-2,6.4199999999999993E-2,6.4199999999999993E-2,6.4199999999999993E-2]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},{"$f":"IF(V23<>\"\",SUMPRODUCT(M23:V23,M24:V24),\"\")","v":6.2908056485546288E-2},{"$f":"IF(W23<>\"\",SUMPRODUCT(N23:W23,N24:W24),\"\")","v":6.0402389818879618E-2},{"$f":"IF(X23<>\"\",SUMPRODUCT(O23:X23,O24:X24),\"\")","v":5.9167131938857379E-2},{"$f":"IF(Y23<>\"\",SUMPRODUCT(P23:Y23,P24:Y24),\"\")","v":5.7725260955257783E-2},5.6808476812986619E-2,5.6819588872374517E-2,5.7970138412683822E-2,5.7337638412683821E-2,5.8396805079350488E-2,5.9546666666666678E-2,6.1058333333333346E-2]
[]
[]
[]
[null,null,null,null,"WACC assumptions (retained for historical purposes only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Nominal"]
[]
[null,null,null,null,null,null,null,null,null,null,"1st period",null,"2nd period",null,"3rd period",null,null,null,null,null,"Cost of Debt",null,null,{"$f":"+X26","v":6.0402389818879618E-2},{"$f":"+$X$32","v":6.0402389818879618E-2},6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,null,"<< Linked to Benchmark tax liability calculation (Rev&RAV_FO)"]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":2.6700000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":3.2300000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":1.1599999999999999E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":1.7500000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.75},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.65},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+X32)/(1+X44)-1","v":3.6561475873782667E-2},{"$f":"+$X$38","v":3.6561475873782667E-2},{"$f":"+$X$38","v":3.6561475873782667E-2},3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.5499999999999998E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.9000000000000001E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,null,null,null,null,"Return on Equity",null,null,{"$f":"IF(AG65<>0,(AG65/100),IF(AG63<>0,(AG63/100),(AG61/100)))","v":4.4999999999999998E-2},{"$f":"+$X$40","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,"<< Source: PREMO Assessment Matrix"]
[]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$f":"ROUND(((K34+K36*K37)*(1-K38))+((K34+K35)*K38),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M34+M36*M37)*(1-M38))+((M34+M35)*M38),3)","v":5.8000000000000003E-2},null,{"$f":"ROUND(((O34+O36*O37)*(1-O38))+((O34+O35)*O38),3)","v":4.4999999999999998E-2},null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((X40*(1-X43)+X38*X43),3)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,0.6,{"$f":"+X43","v":0.6},{"$f":"+Y43","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,2.3E-2,{"$f":"+X44","v":2.3E-2},2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[]
[null,null,null,null,"Form of price control selected"]
[]
[null,null,null,null,"Price caps",null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREMO Graded Scoring System (for reference only)",null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business ",null,"ESC assessment ",null,"Difference",null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self-assessment",null,"of submission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading","Advanced","Standard","Basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ",2.5,null,null,null,{"$f":"IFERROR(IF(X55=0,\"\",X55-V55),\"\")","v":""},null,"ESC assessment of submission","Leading",5.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement",2.75,null,null,null,{"$f":"IFERROR(IF(X56=0,\"\",X56-V56),\"\")","v":""},null,null,"Advanced",4.7,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management",2.25,null,null,null,{"$f":"IFERROR(IF(X57=0,\"\",X57-V57),\"\")","v":""},null,null,"Standard",4.0999999999999996,4.3,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outcomes",2.5,null,null,null,{"$f":"IFERROR(IF(X58=0,\"\",X58-V58),\"\")","v":""},null,null,"Basic",null,null,3.9,4.0999999999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",{"$f":"SUM(V55:V58)","v":10},null,{"$f":"SUM(X55:X58)","v":0},null,{"$f":"IFERROR(IF(X60=0,\"\",X60-V60),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"Standard",{"$f":"+VLOOKUP(AF61,$AF$72:$AG$76,2,FALSE)","v":4.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE Override (Must be less than Maximum allowable ROE)",null,null,null,null,{"$f":"+IF(AF63<=AG61,AF63,\"CHECK\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rating",{"$f":"IF(V60<4,\"\",IF(AND(V60>=4,V60<=7.25),\"Basic\",IF(AND(V60>=7.5,V60<=11.25),\"Standard\",IF(AND(V60>=11.5,V60<=15.25),\"Advanced\",IF(AND(V60>=15.5,V60<=16),\"Leading\")))))","v":"Standard"},null,{"$f":"IF(X60<4,\"\",IF(AND(X60>=4,X60<=7.25),\"Basic\",IF(AND(X60>=7.5,X60<=11.25),\"Standard\",IF(AND(X60>=11.5,X60<=15.25),\"Advanced\",IF(AND(X60>=15.5,X60<=16),\"Leading\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC assessment of submission",null,null,null,null,{"$f":"IFERROR(IF(AF65=AF61,AG61,VLOOKUP(AF61&AF65,AF79:AG83,2,FALSE)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AG65=0,\"\",AG65-AG61),\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Select]",null,"Rating","Aggregate score for overall PREMO rating",null,null,null,null,null,"Business self assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Leading","15.5 to 16.0",null,null,null,null,null,"[Select]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,null,"Advanced","11.5 to 15.25",null,null,null,null,null,"Leading",{"$f":"+AD55","v":5.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,"Standard","7.5 to 11.25",null,null,null,null,null,"Advanced",{"$f":"+AE56","v":4.9000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.75,null,"Basic","4.0 to 7.25",null,null,null,null,null,"Standard",{"$f":"+AF57","v":4.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,"Basic",{"$f":"+AG58","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,null,null,null,null,null,null,null,null,"downgrading"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.75,null,null,null,null,null,null,null,null,{"$f":"AF54&AC58","v":"StandardBasic"},{"$f":"+AF58","v":3.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"+AE54&AC57","v":"AdvancedStandard"},{"$f":"+AE57","v":4.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.25,null,null,null,null,null,null,null,null,{"$f":"+AD54&AC56","v":"LeadingAdvanced"},{"$f":"+AD56","v":4.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,null,null,null,null,null,null,null,null,{"$f":"+AD54&AC57","v":"LeadingStandard"},{"$f":"+AD57","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.75,null,null,null,null,null,null,null,null,{"$f":"+AF61&\"Basic\"","v":"StandardBasic"},"CHECK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]

{"sheet":"Opex_FO","index":2,"n_rows":201,"n_cols":35,"rows_kept":201,"cut":false,"hidden":false,"merged":[[3,18,3,22],[3,23,3,27],[3,28,3,32],[2,1,2,5]]}
[null,"Operating Expenditure - Forecast"]
[null,{"$f":"+Model_Name","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K5-1,\"-\",RIGHT(K5,2))","v":"2005-06"},{"$f":"+CONCATENATE(L5-1,\"-\",RIGHT(L5,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,"Parameters",null,null,"3rd period ",null,"4th period"]
[]
[null,null,null,"Cost efficiency improvement rate (% per annum)",null,0.01,null,{"$f":"+SUM(X11:AB11)/5","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"AVERAGE(T13:W13)","v":1.2059596409103564E-2},null,{"$f":"+SUM(X13:AB13)/5","v":1.52E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"\",\"\",T15/S15-1)","v":1.2216494845360915E-2},{"$f":"IF(U15=\"\",\"\",U15/T15-1)","v":9.7774609156184855E-3},1.1044429875434858E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2,1.52E-2]
[null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(F13-F11,\"-\")","v":2.0595964091035639E-3},null,{"$f":"IFERROR(H13-H11,\"-\")","v":2.0000000000000052E-4}]
[null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BF3","v":19400},{"$f":"+Determination_Lookup!BG3","v":19637},{"$f":"+Determination_Lookup!BH3","v":19829},20048,{"$f":"+V$15*(1+W$13)","v":20352.729600000002},{"$f":"+W$15*(1+X$13)","v":20662.091089920006},{"$f":"+X$15*(1+Y$13)","v":20976.154874486794},21294.992428578997,21618.676313493401,21947.280193458504,22280.878852399077,22619.548210955545,22963.365343762071,23312.408496987257,23666.757106141464,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BJ3","v":16613},{"$f":"+Determination_Lookup!BK3","v":16967},{"$f":"+Determination_Lookup!BL3","v":17181},17725,{"$f":"+V$17*(1+W$13)","v":17994.420000000002},{"$f":"+W$17*(1+X$13)","v":18267.935184000005},{"$f":"+X$17*(1+Y$13)","v":18545.607798796806},18827.501037338519,19113.679053106065,19404.206974713281,19699.150920728924,19998.578014724004,20302.556400547812,20611.155257836141,20924.444817755251,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BB3","v":4663},{"$f":"+Determination_Lookup!BC3","v":4585},{"$f":"+Determination_Lookup!BD3","v":4771},4595.5680000000002,4641.6029019915968,4685.6982073501258,4730.3862234664448,4775.6766717539431,4821.5794473314945,4868.104622249346,4915.2624487762932,4963.0633627493462,5011.5179869871263,5060.6371347681606,5110.4318133754105,null,"<< Used as normalising metric for dashboard graphs"]
[null,null,null,"Residential, Non-Residential & Recycled (Residential & Non-Residential)"]
[]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V37","v":18.658492624782642}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2016-17:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V29","v":0}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V30","v":0},null,"Comparison with approved 2016-17 total controllable opex"]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V31","v":6.8835733282642253E-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,{"$f":"+Opex_Breakdown!V32","v":1.1244038468999999}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V29:V33)","v":1.1932395801826421},null,null,"2016-17","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V26-V34","v":17.465253044600001},null,null,{"$f":"+Determination_Lookup!AX3","v":16.479198486595415},{"$f":"+V52-Y36","v":0.87087455800458713},{"$f":"+Z36/Y36","v":5.2846900212590919E-2}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2016-17 and any efficiency savings to be realised from 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2017-18)"]
[]
[null,null,null,1,"Recruitment for GMs and MDs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11518]
[null,null,null,2]
[null,null,null,3]
[null,null,null,4]
[null,null,null,5]
[null,null,null,6]
[null,null,null,7]
[null,null,null,8]
[null,null,null,9]
[null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V40:V49)","v":0.11518}]
[]
[null,null,null,"Baseline controllable operating expenditure (2016-17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V36-V50","v":17.350073044600002}]
[]
[null,null,null,"Adjusted Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V52*(1+$W$13-$F$11)","v":17.440293424431925},{"$f":"+$W$54*(1+X$13-X$11)","v":17.530982950238972},{"$f":"+X$54*(1+Y$13-Y$11)","v":17.534489146829024},17.537996044658392,17.541503643867326,17.457304426376766,17.373509365130158,17.290116520177534,17.207123960880683,17.124529765868456,17.042332022992287]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X54","v":17.530982950238972},17.534489146829024,17.537996044658392,17.541503643867326,17.457304426376766,17.373509365130158,17.290116520177534,17.207123960880683,17.124529765868456,17.042332022992287]
[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,"Strategic Asset Management",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2000000000000003E-2,8.2000000000000003E-2,0.33200000000000002,8.2000000000000003E-2,8.2000000000000003E-2,0.13199999999999998,0.13199999999999998,0.13199999999999998,0.13199999999999998,0.13199999999999998]
[null,null,null,2,"Wages above CPI",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9732298190994735E-2,6.6919926913916516E-2,0,0,0,0,0,0,0,0]
[null,null,null,3,"Information Technology",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20268415960118105,0.27958471128921664,0.31790255452789307,0.35769572181372983,0.38902476230564187,0.30937838190753253,0.30937838190753253,0.30937838190753253,0.30937838190753253,0.30937838190753253]
[null,null,null,4,"Electricity rate (emissions offset)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15093077879399541,0.14171978713448311,1.5033426037971828E-2,-3.6926878111836425E-2,-4.095784624416994E-2,-2.5049057037504183E-2,-9.4979434435005054E-3,5.7035361205304454E-3,2.0563242439231241E-2,3.5088859564060944E-2]
[null,null,null,5,"Maintenance / Reliability (incl Sewer Sidelines)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58680102545454504,0.665801025454545,0.59180102545454505,0.656801025454545,0.64580102545454499,0.62940102545454502,0.62940102545454502,0.62940102545454502,0.62940102545454502,0.62940102545454502]
[null,null,null,6,"Lance Creek Net Operating Costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6916797816413107E-2,0.15241733256648243,0.15128442012059051,0.15127492191589589,0.15079223555630997,0.15030624635750878,0.14981693171941976,0.14932426888732614,0.14882823495080957,0.14832880684268443]
[null,null,null,7,"Customer Support Programs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
[null,null,null,8,"Stakeholder collaboration & partnerships",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,0.11,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,6.5000000000000016E-2,6.5000000000000016E-2,6.5000000000000016E-2,6.5000000000000016E-2,6.5000000000000016E-2]
[null,null,null,9,"Catchment Management",null,null,"Water",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,null,null,10,"Secure Water Supply (leakage reduction, planning)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,9.5000000000000001E-2,9.5000000000000001E-2,4.4999999999999998E-2,4.4999999999999998E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,11,"Biosolids Management",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16]
[null,null,null,12,"Ecological Risk Assessments",null,null,"Water",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,null,null,13,"Rounding",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1624648453849602E-3,-3.7944250177446293E-4,-1.0370804080572782E-3,2.0956510475400592E-4,-3.4865390932736773E-4,-2.211562238553455E-3,-8.4817577011975231E-4,4.7498181978866683E-4,-2.0566396344179338E-5,6.5735561464919101E-4]
[null,null,null,14]
[null,null,null,15]
[]
[null,null,null,"Total changes required to baseline operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X65:X80)","v":1.5609025950117443},1.9030633408568693,1.8469843457329433,1.6010543561770882,1.6163115231629994,1.6338250344435288,1.650250219867877,1.6662821941897228,1.6801503183557742,1.6948544293834722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change in baseline opex per annum",{"$f":"IFERROR(X81/X61,\"-\")","v":8.9036798418109644E-2},{"$f":"IFERROR(Y81/Y61,\"-\")","v":0.10853257970170312},0.10531330609436908,9.1272355476597455E-2,9.2586546220782273E-2,9.4041163480921675E-2,9.5444713628276487E-2,9.6836763539212639E-2,9.8113661591137241E-2,9.9449677843202244E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change in baseline opex per reg period",null,null,null,null,{"$f":"IFERROR(AVERAGE(X82:AB82),\"-\")","v":9.7348317182312322E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AC82:AG82),\"-\")","v":9.6777196016550063E-2}]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X81+X61","v":19.091885545250715},19.437552487685892,19.384980390391334,19.142558000044414,19.073615949539764,19.007334399573686,18.940366740045413,18.873406155070406,18.804680084224231,18.737186452375759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB84-V52,\"-\")","v":1.7235429049397624},{"$f":"IFERROR(AB84/V52-1,\"-\")","v":9.9339230475239626E-2}]
[null,null,null,"Non-controllable operating expenditure"]
[null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X29","v":0.57936630241933962},{"$f":"+Opex_Breakdown!Y29","v":0.57936630241933962},{"$f":"+Opex_Breakdown!Z29","v":0.57936630241933962},{"$f":"+Opex_Breakdown!AA29","v":0.35452895810294327},{"$f":"+Opex_Breakdown!AB29","v":0.35452895810294327},{"$f":"+Opex_Breakdown!AC29","v":0.35452895810294327},{"$f":"+Opex_Breakdown!AD29","v":0.35452895810294327},{"$f":"+Opex_Breakdown!AE29","v":0.35452895810294327},{"$f":"+Opex_Breakdown!AF29","v":0.35452895810294327},{"$f":"+Opex_Breakdown!AG29","v":0.35452895810294327}]
[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,{"$f":"+Opex_Breakdown!X31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!Y31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!Z31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AA31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AB31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AC31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AD31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AE31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AF31","v":6.6000000000000003E-2},{"$f":"+Opex_Breakdown!AG31","v":6.6000000000000003E-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,{"$f":"+Opex_Breakdown!X32","v":1.2023460410557187},{"$f":"+Opex_Breakdown!Y32","v":1.1753138231238698},{"$f":"+Opex_Breakdown!Z32","v":1.1488893676675169},{"$f":"+Opex_Breakdown!AA32","v":1.1230590104276803},{"$f":"+Opex_Breakdown!AB32","v":1.1963170808523016},{"$f":"+Opex_Breakdown!AC32","v":1.1694204113903244},{"$f":"+Opex_Breakdown!AD32","v":1.1431284568820377},{"$f":"+Opex_Breakdown!AE32","v":1.1174276215855699},{"$f":"+Opex_Breakdown!AF32","v":1.2357600329405849},{"$f":"+Opex_Breakdown!AG32","v":1.2079765717894284}]
[null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X33","v":0},{"$f":"+Opex_Breakdown!Y33","v":0},{"$f":"+Opex_Breakdown!Z33","v":0},{"$f":"+Opex_Breakdown!AA33","v":0},{"$f":"+Opex_Breakdown!AB33","v":0},{"$f":"+Opex_Breakdown!AC33","v":0},{"$f":"+Opex_Breakdown!AD33","v":0},{"$f":"+Opex_Breakdown!AE33","v":0},{"$f":"+Opex_Breakdown!AF33","v":0},{"$f":"+Opex_Breakdown!AG33","v":0}]
[null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X87:X91)","v":1.8477123434750584},1.8206801255432095,1.7942556700868566,1.5435879685306235,1.6168460389552448,1.5899493694932676,1.5636574149849809,1.5379565796885131,1.6562889910435281,1.6285055298923716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB92-V34,\"-\")","v":0.42360645877260272},{"$f":"IFERROR(AB92/V34-1,\"-\")","v":0.35500537009320787}]
[]
[null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X92+X84","v":20.939597888725775},21.258232613229101,21.179236060478189,20.686145968575037,20.690461988495009,20.597283769066955,20.504024155030393,20.411362734758917,20.460969075267759,{"$f":"+AG92+AG84","v":20.365691982268132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB95-(V52+V34),\"-\")","v":2.1471493637123658},{"$f":"IFERROR((AB95/(V52+V34))-1,\"-\")","v":0.11579103513806688}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!X37","v":20.939597888725775},{"$f":"+Opex_Breakdown!Y37","v":21.258232613229101},{"$f":"+Opex_Breakdown!Z37","v":21.179236060478189},{"$f":"+Opex_Breakdown!AA37","v":20.686145968575037},{"$f":"+Opex_Breakdown!AB37","v":20.690461988495009},{"$f":"+Opex_Breakdown!AC37","v":20.597283769066955},{"$f":"+Opex_Breakdown!AD37","v":20.504024155030393},{"$f":"+Opex_Breakdown!AE37","v":20.411362734758917},{"$f":"+Opex_Breakdown!AF37","v":20.460969075267759},{"$f":"+Opex_Breakdown!AG37","v":20.365691982268132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X98-X95","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"+X98=X95","v":true},true,true,true,true,true,true,true,true,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+X84","v":19.091885545250715},19.437552487685892,19.384980390391334,19.142558000044414,19.073615949539764,19.007334399573686,18.940366740045413,18.873406155070406,18.804680084224231,18.737186452375759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+Y140-X140","v":0.34566694243517659},-5.2572097294557807E-2,-0.24242239034692048,-6.8942050504649188E-2,-6.6281549966078046E-2,-6.6967659528273771E-2,-6.6960584975007009E-2,-6.8726070846174991E-2,-6.7493631848471125E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y141/X140,\"\")","v":1.8105437601534567E-2},-2.7046665123020689E-3,-1.2505681484572633E-2,-3.6015066797493436E-3,-3.4750385108638713E-3,-3.5232536093948966E-3,-3.5353372980594386E-3,-3.6414238257523801E-3,-3.5891933043356271E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+X92","v":1.8477123434750584},1.8206801255432095,1.7942556700868566,1.5435879685306235,1.6168460389552448,1.5899493694932676,1.5636574149849809,1.5379565796885131,1.6562889910435281,1.6285055298923716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+Y145-X145","v":-2.7032217931848956E-2},-2.6424455456352858E-2,-0.25066770155623308,7.3258070424621291E-2,-2.6896669461977218E-2,-2.6291954508286697E-2,-2.5700835296467828E-2,0.11833241135501504,-2.7783461151156486E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y146/X145,\"\")","v":-1.4630100852716339E-2},-1.4513507938946157E-2,-0.13970567613928661,4.7459601861471697E-2,-1.6635269415854217E-2,-1.6536347013783339E-2,-1.6436359428970371E-2,7.6941321307641378E-2,-1.6774525038442595E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X140+X145","v":20.939597888725775},21.258232613229101,21.179236060478189,20.686145968575037,20.690461988495009,20.597283769066955,20.504024155030393,20.411362734758917,20.460969075267759,20.365691982268132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+Y150-X150","v":0.31863472450332608},-7.8996552750911775E-2,-0.49309009190315223,4.3160199199725469E-3,-9.3178219428054376E-2,-9.32596140365618E-2,-9.2661420271475947E-2,4.9606340508841384E-2,-9.5277092999626944E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y151/X150,\"\")","v":1.5216850208708367E-2},-3.7160451759170156E-3,-2.3281769488527015E-2,2.086430177244783E-4,-4.5034383224437612E-3,-4.5277627420281154E-3,-4.5191821649674894E-3,2.4303296724214182E-3,-4.6565288598570502E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+X84/X95","v":0.91175989370503152},0.91435411594799321,0.9152823234528723,0.92538059187653732,0.92185548878249812,0.9228078135292257,0.92373899859060804,0.92465194021222818,0.91905129297880761,0.92003681822791639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable opex - %",{"$f":"+X92/X95","v":8.824010629496841E-2},8.5645884052006821E-2,8.4717676547127807E-2,7.461940812346271E-2,7.8144511217501891E-2,7.7192186470774221E-2,7.6261001409392029E-2,7.5348059787771843E-2,8.0948707021192418E-2,7.9963181772083572E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X156:X157)","v":0.99999999999999989},1,1,1,1,0.99999999999999989,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V6","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Third Reg period Opex",{"$f":"+V169-SUM(V162:V168)","v":17.465253044600001},{"$f":"+W169-SUM(W162:W168)","v":17.106397850880317}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",null,null,{"$f":"+X61","v":17.530982950238972},17.534489146829024,17.537996044658392,17.541503643867326,17.457304426376766,17.373509365130158,17.290116520177534,17.207123960880683,17.124529765868456,17.042332022992287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",null,null,{"$f":"+X81","v":1.5609025950117443},1.9030633408568693,1.8469843457329433,1.6010543561770882,1.6163115231629994,1.6338250344435288,1.650250219867877,1.6662821941897228,1.6801503183557742,1.6948544293834722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+V193","v":6.8835733282642253E-2},{"$f":"+W193","v":6.6000000000000003E-2},{"$f":"+X89","v":6.6000000000000003E-2},6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+V194","v":1.1244038468999999},{"$f":"+W194","v":1.101},{"$f":"+X90","v":1.2023460410557187},1.1753138231238698,1.1488893676675169,1.1230590104276803,1.1963170808523016,1.1694204113903244,1.1431284568820377,1.1174276215855699,1.2357600329405849,1.2079765717894284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+V191","v":0},{"$f":"+W191","v":0},{"$f":"+X87","v":0.57936630241933962},0.57936630241933962,0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+V192","v":0},{"$f":"+W192","v":0},{"$f":"+X88","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+V195","v":0},{"$f":"+W195","v":0},{"$f":"+X91","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+Opex_Breakdown!V37","v":18.658492624782642},{"$f":"+Opex_Breakdown!W37","v":18.273397850880318},{"$f":"SUM(X162:X168)","v":20.939597888725771},21.258232613229097,21.179236060478189,20.686145968575037,20.690461988495009,20.597283769066951,20.504024155030393,20.411362734758917,20.460969075267759,20.365691982268128]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",{"$f":"+X162/X$169","v":0.83721679104821523},0.82483287608383915,0.82807500679334778,0.84798317050044825,0.84373681148753221,0.84348545953528753,0.8432547869358431,0.84301691094726994,0.83693639841173351,0.83681576043822115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+X163/X$169","v":7.4543102656816559E-2},8.9521239864154278E-2,8.7207316659524581E-2,7.7397421376089071E-2,7.8118677294965869E-2,7.9322353993938319E-2,8.048421165476484E-2,8.1635029264958262E-2,8.2114894567074034E-2,8.3221057789695407E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+X164/X$169","v":3.1519229906289414E-3},3.104679547015959E-3,3.1162597088740247E-3,3.1905411525309083E-3,3.1898756072580442E-3,3.2043060017029504E-3,3.2188803281236757E-3,3.233493072346771E-3,3.2256536705183554E-3,3.2407442898313727E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+X165/X$169","v":5.7419729234775896E-2},5.5287466484512285E-2,5.4246024945697552E-2,5.4290393780153823E-2,5.7819737496316762E-2,5.6775467314120448E-2,5.5751419732969154E-2,5.4745370806755594E-2,6.0395967971737595E-2,5.9314290564797985E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+X166/X$169","v":2.7668454069563586E-2},2.7253738020478584E-2,2.735539189255623E-2,1.7138473190777982E-2,1.7134898113927089E-2,1.7212413154950833E-2,1.7290701348299194E-2,1.736919590866948E-2,1.7327085378936471E-2,1.740814691745423E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+X167/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+X168/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X169/X$169","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"+SUMIF($H$65:$H$80,$W182,X$65:X$80)","v":0.66317079076320407},0.93554252826784123,1.0801498942404266,0.82118020883437992,0.85146834395262472,0.869473066026488,0.87034713785683282,0.87117763261464765,0.87018605046199804,0.87036454436486643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",0.89773180424854049,0.96752081258902811,0.76683445149251694,0.77987414734270855,0.76484317921037503,0.76435196841704089,0.77990308201104452,0.79510456157507547,0.80996426789377629,0.82448988501860598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(X182:X186)","v":1.5609025950117446},1.9030633408568693,1.8469843457329436,1.6010543561770885,1.6163115231629996,1.6338250344435288,1.6502502198678775,1.6662821941897232,1.6801503183557744,1.6948544293834724]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V6","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+Opex_Breakdown!V29","v":0},{"$f":"+Opex_Breakdown!W29","v":0},{"$f":"+X87","v":0.57936630241933962},0.57936630241933962,0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+Opex_Breakdown!V30","v":0},{"$f":"+Opex_Breakdown!W30","v":0},{"$f":"+X88","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+Opex_Breakdown!V31","v":6.8835733282642253E-2},{"$f":"+Opex_Breakdown!W31","v":6.6000000000000003E-2},{"$f":"+X89","v":6.6000000000000003E-2},6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+Opex_Breakdown!V32","v":1.1244038468999999},{"$f":"+Opex_Breakdown!W32","v":1.101},{"$f":"+X90","v":1.2023460410557187},1.1753138231238698,1.1488893676675169,1.1230590104276803,1.1963170808523016,1.1694204113903244,1.1431284568820377,1.1174276215855699,1.2357600329405849,1.2079765717894284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+Opex_Breakdown!V33","v":0},{"$f":"+Opex_Breakdown!W33","v":0},{"$f":"+X91","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Non-controllable operating expenditure",{"$f":"+Opex_Breakdown!V34","v":1.1932395801826421},{"$f":"+Opex_Breakdown!W34","v":1.167},{"$f":"SUM(X191:X195)","v":1.8477123434750584},1.8206801255432095,1.7942556700868566,1.5435879685306235,1.6168460389552448,1.5899493694932676,1.5636574149849809,1.5379565796885131,1.6562889910435281,1.6285055298923716]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR CHECK",null,{"$f":"+X169=X95","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X187=X163","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X150=X169","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X196=X145","v":true},true,true,true,true,true,true,true,true,true]

{"sheet":"Opex_Breakdown","index":3,"n_rows":177,"n_cols":36,"rows_kept":177,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5],[121,3,121,9],[122,3,122,9],[138,2,138,6],[113,3,113,9],[114,3,114,9],[115,3,115,9],[116,3,116,9],[117,3,117,9],[118,3,118,9],[119,3,119,9],[120,3,120,9],[139,2,139,6],[140,2,140,6],[174,2,174,6],[166,2,166,6],[167,2,167,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[152,2,152,6],[153,2,153,6],[169,2,169,6],[160,2,160,6],[161,2,161,6],[154,2,154,6],[155,2,155,6],[156,2,156,6],[175,2,175,6],[176,2,176,6],[137,2,137,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[141,2,141,6],[142,2,142,6],[143,2,143,6],[144,2,144,6],[145,2,145,6],[146,2,146,6],[147,2,147,6],[159,2,159,6],[148,2,148,6],[157,2,157,6],[158,2,158,6],[168,2,168,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Operating Expenditure Summary"]
[]
[null,null,null,null,{"$f":"C48","v":"Water"},null,null,null,null,null,{"$f":"+K57-K50-K54","v":0},{"$f":"+L57-L50-L54","v":0},0,0,0,0,{"$f":"+Q57-Q50-Q54","v":0},11.071015673365563,10.342109054909375,9.5681123348230592,10.088815230820039,9.7456111988868006,9.5453700007912179,10.653272134249899,10.84615428812873,10.816819057838366,10.681547364024784,10.64307769984319,{"$f":"+AC57-AC50-AC54","v":10.606092594962119},10.568724640945343,10.531360634529287,10.493011486997121,10.455350040425675]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,{"$f":"K68-K61-K65","v":0},{"$f":"L68-L61-L65","v":0},0,0,0,0,0,6.282682488232231,6.0192283293285156,6.4454836714785566,7.9057160474511239,7.7196418457131992,7.5610278500890988,8.4386134110008157,8.5913981995571636,8.5681613325529682,8.4610106360196298,8.4305382496965731,{"$f":"AC68-AC61-AC65","v":8.4012418046115673},8.37164209910007,8.3420455205411166,8.3116685972271078,8.2818364119500831]
[null,null,null,null,{"$f":"C70","v":"Recycled Water"},null,null,null,null,null,{"$f":"K79-K72-K76","v":0},{"$f":"L79-L72-L76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC79-AC72-AC76","v":0},0,0,0,0]
[null,null,null,null,{"$f":"C81","v":"Rural Water"},null,null,null,null,null,{"$f":"K90-K83-K87","v":0},{"$f":"L90-L83-L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC90-AC83-AC87","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,{"$f":"K100-K97","v":0},{"$f":"L100-L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC100-AC97","v":0},0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,0,0,0,0,0,17.353698161597794,16.361337384237892,16.013596006301615,17.994531278271161,17.465253044600001,17.106397850880317,19.091885545250715,19.437552487685892,19.384980390391334,19.142558000044414,19.073615949539764,19.007334399573686,18.940366740045413,18.873406155070406,18.804680084224231,18.737186452375759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex for 3rd Reg Period",{"$f":"SUM(S17:W17)","v":84.941115564290982},null,null,null,"Controllable Opex for 4th Reg Period",{"$f":"SUM(X17:AB17)","v":96.130592372912133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB18-W18,\"-\")","v":11.189476808621151},{"$f":"IFERROR(AB18/W18-1,\"-\")","v":0.13173216214887074}]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,{"$f":"K49+K60+K71+K82+K93","v":0},0,0,0,0,0,0,2.7630529675359359,3.0452245151246089,3.32626624617847,3.8095598071868917,7.3367016745469122,6.90996810044114,8.6247358579587186,8.7932287177965893,8.7693419135317932,8.5523708515045982,8.4798717832704611,8.3684544146394924,8.25635108884887,8.1442462693074731,8.0303588824276453,7.9176785414548059]
[null,null,null,null,"Treatment",null,null,null,null,null,{"$f":"K51+K62+K73+K84+K94","v":0},0,0,0,0,0,0,4.549414273609008,3.9786473377974607,3.4772494000159355,3.5126169324822101,3.8912343859201766,4.0179039619958052,4.0523052655551641,4.1860675482984586,4.1818569468618954,4.1851443743138024,4.1885619353815562,4.2035696723840763,4.2186649562417449,4.233848297175177,4.2491202083752482,4.2644812060203439]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,{"$f":"K52+K63+K74+K85+K95","v":0},0,0,0,0,0,0,0.66919417348248245,0.74997556272558596,0.88588706935578743,0.76977525707415739,0.55417557227717529,0.58149180958567326,0.62966752593234876,0.63377633761171048,0.63482177327069911,0.63751958020211053,0.64021947496112896,0.64397442789345249,0.64775140401012965,0.65155053247939732,0.65537194322707704,0.6592157669410188]
[null,null,null,null,"GSL Payments",null,null,null,null,null,{"$f":"K53+K64+K75+K86+K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate",null,null,null,null,null,{"$f":"K55+K66+K77+K88+K98","v":0},0,0,0,0,0,0,5.7782981194586576,5.4203269806771477,5.1245159704273249,5.3615260512880152,5.2608187160258941,5.2538942936888144,5.4323546430648069,5.48026991170945,5.4294105542991584,5.4081980119904944,5.3978398469180169,5.4157998519063222,5.433865194167284,5.4520364915148214,5.4703143653863915,5.488699440864246]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,{"$f":"K56+K67+K78+K89+K99","v":0},0,0,0,0,0,0,3.5937386275117111,3.1671629879130858,3.1996773203240987,4.5410532302398874,0.42232269582984083,0.34313968516888471,0.35282225273967949,0.34420997226968475,0.36954920242778733,0.35932518203340813,0.36712290900860034,0.37553603275034364,0.38373409677738368,0.39172456459353427,0.39951468480786712,0.40711149709534283]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K20:K25)","v":0},{"$f":"SUM(L20:L25)","v":0},0,0,0,0,0,17.353698161597794,16.361337384237892,16.013596006301615,17.994531278271161,17.465253044600001,17.10639785088032,19.091885545250719,19.437552487685892,19.384980390391334,19.142558000044417,19.073615949539764,19.007334399573686,18.940366740045416,18.873406155070402,18.804680084224227,18.737186452375759]
[]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,{"$f":"K50+K61+K72+K83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X50+X61+X72+X83","v":0.57936630241933962},{"$f":"Y50+Y61+Y72+Y83","v":0.57936630241933962},0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,{"$f":"+K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licence fees",null,null,null,null,null,{"$f":"+K109","v":0},0,0,0,0,0,0,9.5125122180980959E-2,5.9350584100585933E-2,1.5725805964895635E-2,0.1065683487616105,6.8835733282642253E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,{"$f":"K111","v":0},0,0,0,0,0,0,0.83400397819139127,1.1880907835408203,1.1542741578233395,1.1391432231702248,1.1244038468999999,1.101,1.2023460410557187,1.1753138231238698,1.1488893676675169,1.1230590104276803,1.1963170808523016,1.1694204113903244,1.1431284568820377,1.1174276215855699,1.2357600329405849,1.2079765717894284]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,{"$f":"+K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG124","v":0}]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K29:K33)","v":0},{"$f":"SUM(L29:L33)","v":0},0,0,0,0,0,0.92912910037237229,1.2474413676414062,1.1699999637882352,1.2457115719318352,1.1932395801826421,1.167,1.8477123434750584,1.8206801255432095,1.7942556700868566,1.5435879685306235,1.6168460389552448,1.5899493694932676,1.5636574149849809,1.5379565796885131,1.6562889910435281,1.6285055298923716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex for 3rd Reg Period",{"$f":"SUM(S34:W34)","v":6.0233924835441179},null,null,null,"Non-controllable Opex for 4th Reg Period",{"$f":"SUM(X34:AB34)","v":8.6230821465909919}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB35-W35,\"-\")","v":2.599689663046874},{"$f":"IFERROR(AB35/W35-1,\"-\")","v":0.43159891542004192}]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,{"$f":"+K34+K17","v":0},0,0,0,0,0,0,18.282827261970166,17.608778751879299,17.183595970089851,19.240242850202996,18.658492624782642,18.273397850880318,20.939597888725775,21.258232613229101,21.179236060478189,20.686145968575037,20.690461988495009,20.597283769066955,20.504024155030393,20.411362734758917,20.460969075267759,20.365691982268132]
[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",{"$f":"SUM(S37:W37)","v":90.96450804783511},null,null,null,"Prescribed Opex for 4th Reg Period",{"$f":"SUM(X37:AB37)","v":104.75367451950311}]
[null,null,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",{"$f":"IFERROR(AB38-W38,\"-\")","v":13.789166471667997},{"$f":"IFERROR(AB38/W38-1,\"-\")","v":0.15158842462399447}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 123>>",{"$f":"+Opex_FO!X95","v":20.939597888725775},{"$f":"+Opex_FO!Y95","v":21.258232613229101},{"$f":"+Opex_FO!Z95","v":21.179236060478189},{"$f":"+Opex_FO!AA95","v":20.686145968575037},{"$f":"+Opex_FO!AB95","v":20.690461988495009},{"$f":"+Opex_FO!AC95","v":20.597283769066955},{"$f":"+Opex_FO!AD95","v":20.504024155030393},{"$f":"+Opex_FO!AE95","v":20.411362734758917},{"$f":"+Opex_FO!AF95","v":20.460969075267759},{"$f":"+Opex_FO!AG95","v":20.365691982268132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X40-X37","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"+X40=X37","v":true},true,true,true,true,true,true,true,true,true]
[]
[]
[]
[null,"Total operating expenditure"]
[]
[null,null,"Water"]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8460910339541541,2.0966942710443357,2.1174759610101588,1.9647892650320227,4.0938795343971774,3.8557622000461564,4.8126026087409652,4.906621624530497,4.8932927877507417,4.772222935139566,4.7317684550649179,4.6695975633688374,4.6070439075776699,4.5444894182735709,4.4809402563946259,4.4180646261317822]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R131","v":0},{"$f":"+S131","v":0},{"$f":"+T131","v":0},0,0,0,0.57936630241933962,0.57936630241933962,0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,3.2209808812908904,2.7290477670978515,2.1604752472220077,2.4003744575430712,2.1713087873434587,2.2419904107936595,2.2611863381797819,2.3358256919505402,2.3334761763489382,2.3353105608671019,2.3372175599429088,2.3455918771903148,2.3540150455828939,2.3624873498237493,2.3710090762733889,2.3795805129593521]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,0.40594092837697693,0.4510644391644531,0.47596772720417457,0.41178837676816482,0.30922996933066388,0.32447242974880569,0.35135447947025061,0.35364719638733449,0.35423054948505012,0.35573592575277768,0.35724246702830997,0.3593377307645465,0.36144528343765236,0.36356519712350371,0.365697544320709,0.36784239795308848]
[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,2.4334333581181176E-2,9.7119137619140605E-3,7.3387094502846296E-3,1.241572995280899E-2,3.76108491132E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,3.2265114116502498,2.9934276417277341,2.7058870130263757,2.8597564657970036,2.9355368435424491,2.9316730158783586,3.0312538908301621,3.0579906107338735,3.0296110892989305,3.0177744906906963,3.0119946345802537,3.022016317363728,3.0320967783453452,3.0422363622652706,3.0524354158856064,3.0626942880022496]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,2.3714914180932931,2.0718749358749999,2.1083063863603417,2.4521066656797754,0.23565606427305119,0.19147194432423767,0.19687481702874118,0.19206916452648412,0.20620845495470538,0.20050345157464178,0.204854583226799,0.20954910627469178,0.21412362600178012,0.21858230704319215,0.22292919412278989,0.22716821537920132]
[null,null,{"$f":"+CONCATENATE(\"Total \",C48)","v":"Total Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K49:K56)","v":0},{"$f":"+SUM(L49:L56)","v":0},0,0,0,0,0,11.095350006946745,10.351820968671289,9.5754510442733434,10.101230960772847,9.7832220480000007,9.5821980007912178,11.269466436669239,11.46234859054807,11.433013360257705,11.072904322127727,11.034434657946132,{"$f":"+SUM(AC49:AC56)","v":10.997449553065062},10.960081599048285,10.92271759263223,10.884368445100064,10.846706998528617]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.91696193358178169,0.94853024408027342,1.2087902851683112,1.844770542154869,3.2428221401497348,3.0542059003949835,3.8121332492177524,3.8866070932660919,3.8760491257810523,3.7801479163650318,3.7481033282055436,3.6988568512706554,3.6493071812712001,3.5997568510339026,3.5494186260330185,3.4996139153230237]
[null,null,null,{"$f":"+D50","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R132","v":0},{"$f":"+S132","v":0},{"$f":"+T132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,1.328433392318118,1.2495995706996093,1.3167741527939278,1.1122424749391386,1.7199255985767179,1.7759135512021456,1.7911189273753825,1.8502418563479186,1.8483807705129576,1.8498338134467005,1.8513443754386476,1.8579777951937613,1.8646499106588508,1.8713609473514281,1.8781111321018595,1.8849006930609917]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,0.26325324510550546,0.29891112356113281,0.40991934215161291,0.35798688030599252,0.24494560294651144,0.25701937983686757,0.27831304646209809,0.28012914122437604,0.28059122378564894,0.28178365444933279,0.28297700793281899,0.28463669712890599,0.28630612057247729,0.28798533535589355,0.28967439890636798,0.29137336898793026]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,8.0745743246646628E-2,4.9638670338671871E-2,8.387096514611005E-3,9.4152618808801505E-2,2.9792106286799996E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,2.5517867078084082,2.426899338949414,2.4186289574009487,2.5017695854910116,2.325281872483445,2.3222212778104558,2.4011007522346444,2.4222793009755765,2.3997994650002274,2.3904235212997982,2.3858452123377631,2.3937835345425942,2.4017684158219392,2.4098001292495508,2.4178789495007846,2.4260051528619964]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2222472094184182,1.0952880520380859,1.091370933963757,2.0889465645601124,0.18666663155678961,0.15166774084464701,0.1559474357109383,0.15214080774320066,0.16334074747308197,0.15882173045876638,0.16226832578180134,0.16598692647565189,0.16961047077560357,0.17314225755034213,0.17658549068507726,0.17994328171614152]
[null,null,{"$f":"+CONCATENATE(\"Total \",C59)","v":"Total Sewerage"},null,null,null,null,null,null,null,{"$f":"+SUM(K60:K67)","v":0},0,0,0,0,0,0,6.3634282314788777,6.0688669996671871,6.4538707679931679,7.9998686662599257,7.7494339519999995,7.5901998500890988,8.4677854110008166,8.6205701995571644,8.5973333325529691,8.4901826360196306,8.4597102496965739,{"$f":"+SUM(AC60:AC67)","v":8.4304138046115682},8.4008140991000708,8.3712175205411175,8.3408405972271087,8.311008411950084]
[]
[null,null,"Recycled Water"]
[null,null,null,{"$f":"+D60","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]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R133","v":0},{"$f":"+S133","v":0},{"$f":"+T133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[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]
[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]
[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]
[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]
[null,null,{"$f":"+CONCATENATE(\"Total \",C70)","v":"Total Recycled Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K71:K78)","v":0},{"$f":"+SUM(L71:L78)","v":0},{"$f":"+SUM(M71:M78)","v":0},{"$f":"+SUM(N71:N78)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X71:X78)","v":0},{"$f":"+SUM(Y71:Y78)","v":0},{"$f":"+SUM(Z71:Z78)","v":0},{"$f":"+SUM(AA71:AA78)","v":0},{"$f":"+SUM(AB71:AB78)","v":0},{"$f":"+SUM(AC71:AC78)","v":0},0,0,0,0]
[]
[null,null,"Rural Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R134","v":0},{"$f":"+S134","v":0},{"$f":"+T134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[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]
[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]
[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]
[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]
[null,null,{"$f":"+CONCATENATE(\"Total \",C81)","v":"Total Rural Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K82:K89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X82:X89)","v":0},{"$f":"+SUM(Y82:Y89)","v":0},{"$f":"+SUM(Z82:Z89)","v":0},{"$f":"+SUM(AA82:AA89)","v":0},{"$f":"+SUM(AB82:AB89)","v":0},{"$f":"+SUM(AC82:AC89)","v":0},0,0,0,0]
[]
[null,null,"Bulk Water "]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[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]
[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]
[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]
[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]
[null,null,"Total Bulk water",null,null,null,null,null,null,null,{"$f":"+SUM(K93:K99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AC93:AC99)","v":0},0,0,0,0]
[]
[null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,2.6546545724924923E-2,1.8344725994726564E-2,1.3629031836242884E-2,1.241572995280899E-2,3.8410339171714381E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2,3.6828E-2]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,9.3117974646067421E-3]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,6.8578576456056042E-2,4.1005858105859369E-2,2.0967741286527512E-3,8.4840821344194767E-2,3.0425394110927876E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2,2.9171999999999997E-2]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,{"$f":"+SUM(K106:K108)","v":0},{"$f":"+SUM(L106:L108)","v":0},0,0,0,0,0,9.5125122180980959E-2,5.9350584100585933E-2,1.5725805964895635E-2,0.1065683487616105,6.8835733282642253E-2,6.6000000000000003E-2,{"$f":"+SUM(X106:X108)","v":6.6000000000000003E-2},{"$f":"+SUM(Y106:Y108)","v":6.6000000000000003E-2},{"$f":"+SUM(Z106:Z108)","v":6.6000000000000003E-2},{"$f":"+SUM(AA106:AA108)","v":6.6000000000000003E-2},{"$f":"+SUM(AB106:AB108)","v":6.6000000000000003E-2},{"$f":"+SUM(AC106:AC108)","v":6.6000000000000003E-2},6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83400397819139127,1.1880907835408203,1.1542741578233395,1.1391432231702248,1.1244038468999999,1.101,1.2023460410557187,1.1753138231238698,1.1488893676675169,1.1230590104276803,1.1963170808523016,1.1694204113903244,1.1431284568820377,1.1174276215855699,1.2357600329405849,1.2079765717894284]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]"]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"External bulk charges (excl. temporary purchases)"]
[null,null,"Reconciliation"]
[]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R7","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$131,R$138:R$179)","v":0},0,0,0,0,0,0.57936630241933962,0.57936630241933962,0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$132,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$133,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$134,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total External Bulk Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R131:R134)","v":0},{"$f":"SUM(S131:S134)","v":0},{"$f":"SUM(T131:T134)","v":0},0,0,0,0.57936630241933962,0.57936630241933962,0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,"Melbourne Water 1GB",null,null,null,null,"Melbourne Water","Water","Fixed",null,null,null,null,null,null,null,0,0,0,0,0,0,0.57936630241933962,0.57936630241933962,0.57936630241933962,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,0.35452895810294327,null,null,"ESC USE ONLY"]
[null,2,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,3,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Service]"]
[null,4,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,5,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage"]
[null,6,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water"]
[null,7,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Water"]
[null,8,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,9,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Source]"]
[null,10,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melbourne Water"]
[null,11,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn-Murray Water"]
[null,12,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Sources"]
[null,13,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,14,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,15,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,16,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,17,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,18,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,19,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,20,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,21,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,22,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,23,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,24,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,25,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,26,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,27,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,28,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,29,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,30,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,31,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,32,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,33,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,34,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,35,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,36,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,37,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,38,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,39,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,40,null,null,null,null,null,"[Source]","[Service]","[Price]"]

{"sheet":"Capex_FO input","index":4,"n_rows":142,"n_cols":101,"rows_kept":142,"cut":false,"hidden":false,"merged":[[52,7,52,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[111,7,111,8],[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],[100,7,100,8],[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],[8,15,8,16],[8,18,8,19],[137,7,137,8],[138,7,138,8],[106,7,106,8],[107,7,107,8],[108,7,108,8],[109,7,109,8],[110,7,110,8],[101,7,101,8],[102,7,102,8],[103,7,103,8],[104,7,104,8],[105,7,105,8],[117,7,117,8],[112,7,112,8],[139,7,139,8],[140,7,140,8],[141,7,141,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8],[118,7,118,8],[119,7,119,8],[120,7,120,8]]}
[null,"Capital Expenditure - Forecast Input"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,null,"Input Summary",null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,{"$f":"+O39","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"4th Reg Period",null,null,"5th Reg Period"]
[null,null,"By Cost Driver",null,null,null,null,null,null,null,null,null,null,null,null,"Total","% of Total",null,"Total","% of Total"]
[null,null,"Net capital expenditure - Renewals",{"$f":"+SUMIF($F$42:$F$1019,\"Renewals\",AV$42:AV$1019)","v":7.3570481016605571},10.254709,10.299027101660554,11.961901799999998,11.991225901660554,19.0180528,23.629212901660559,20.252250799999995,17.439253901660553,16.5125998,null,null,{"$f":"SUM(D11:H11)","v":51.86391190498167},{"$f":"IFERROR(P11/$P$16,\"-\")","v":0.5878079306993198},null,{"$f":"SUM(I11:M11)","v":96.85137020332111},{"$f":"IFERROR(S11/$S$16,\"-\")","v":0.9377122077593899}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1019,\"Growth\",AV$42:AV$1019)","v":10.60281},5.285145,6.0212840000000005,3.9352800000000001,4.8483079999999994,1.16825,1.94625,0.88824999999999998,1.2709459999999999,1.159683,null,null,{"$f":"SUM(D12:H12)","v":30.692826999999998},{"$f":"IFERROR(P12/$P$16,\"-\")","v":0.34786205790329666},null,{"$f":"SUM(I12:M12)","v":6.4333789999999995},{"$f":"IFERROR(S12/$S$16,\"-\")","v":6.2287792240610249E-2}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1019,\"Improvements / Compliance\",AV$42:AV$1019)","v":2.004},1.55,0.1,1.011007,1.011007,0,0,0,0,0,null,null,5.6760140000000003,6.4330011397383591E-2,null,0,0]
[null,null,"Government Contributions",{"$f":"+Z41","v":0},{"$f":"+AA41","v":0},0,0,0,0,0,0,0,0,null,null,0,0,null,0,0]
[null,null,"Customer Contributions",{"$f":"+AK41","v":0},{"$f":"+AL41","v":0},0,0,0,0,0,0,0,0,null,null,0,0,null,0,0]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":19.963858101660559},17.089853999999999,16.420311101660555,16.908188799999998,17.850540901660551,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282800000001,null,null,88.232752904981666,1,null,103.2847492033211,1]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1019,$C$19,O$42:O$1019)","v":11.038019999999999},5.8675550000000003,6.3196939999999993,7.3621970000000001,4.8127249999999995,0.28000000000000003,1.0580000000000001,0,0.38269600000000004,0.27143300000000004,null,null,{"$f":"SUM(D19:H19)","v":35.400191},{"$f":"IFERROR(P19/$P$23,\"-\")","v":0.40121371978637749},null,{"$f":"SUM(I19:M19)","v":1.9921290000000003},{"$f":"IFERROR(S19/$S$23,\"-\")","v":1.9287736237596866E-2}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1019,$C$20,O$42:O$1019)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D20:H20)","v":0},{"$f":"IFERROR(P20/$P$23,\"-\")","v":0},null,{"$f":"SUM(I20:M20)","v":0},{"$f":"IFERROR(S20/$S$23,\"-\")","v":0}]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1019,$C$21,O$42:O$1019)","v":7.3570481016605571},10.054709000000001,8.9990271016605536,8.4719017999999995,11.991225901660554,19.0180528,23.629212901660559,20.252250799999995,17.439253901660553,16.5125998,null,null,46.873911904981668,0.53125296855987758,null,96.85137020332111,0.9377122077593899]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1019,$C$22,O$42:O$1019)","v":1.5687899999999999},1.1675899999999999,1.1015900000000001,1.07409,1.0465899999999999,0.88824999999999998,0.88824999999999998,0.88824999999999998,0.88824999999999998,0.88824999999999998,null,null,5.9586499999999996,6.7533311653744973E-2,null,4.4412500000000001,4.300005600301339E-2]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":19.963858101660556},{"$f":"SUM(E19:E22)","v":17.089854000000003},16.420311101660555,16.908188799999998,17.850540901660551,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282799999998,null,null,88.232752904981666,1,null,103.2847492033211,1]
[]
[null,null,"Difference",{"$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",{"$f":"+D23","v":19.963858101660556},{"$f":"+E23","v":17.089854000000003},16.420311101660555,16.908188799999998,17.850540901660551,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282799999998]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BG41","v":0.12504528072614682},{"$f":"+BH41","v":0.46551904288086504},0.84365883503558314,1.1579377071903014,1.615018043630734,2.4259711329283093,3.2232217850830276,3.7777792315234593,4.2800188129638919,4.7434119744043244]
[]
[]
[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":19.963858101660556},17.089853999999999,16.420311101660555,16.908188800000001,17.850540901660555,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282799999998,null,{"$f":"SUM(Z42:Z1019)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AK42:AK1019)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AV42:AV1019)","v":19.963858101660556},17.089853999999999,16.420311101660555,16.908188800000001,17.850540901660555,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282799999998,null,{"$f":"SUM(BG42:BG1019)","v":0.12504528072614682},0.46551904288086504,0.84365883503558314,1.1579377071903014,1.615018043630734,2.4259711329283093,3.2232217850830276,3.7777792315234593,4.2800188129638919,4.7434119744043244,null,{"$f":"SUM(BR42:BR1019)","v":7.359938101660557},20.233853000000003,11.413555101660554,13.203091799999999,29.491814901660554,26.7168028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282799999998,null,{"$f":"SUM(CC42:CC1019)","v":20.423026837998744},17.885027816765998,17.579571387318637,18.518236380188174,19.999979433491085,23.137188550912871,29.988375409861941,25.358311994058344,22.959325805980466,22.184466536363438,null,{"$f":"SUM(CN42:CN1019)","v":0.27204326328570527},0.81570214594707602,1.3455628351142483,1.8531801222409054,2.3655506982346699,2.8997353959920202,3.5130824222361752,4.1704117620887704,4.779462133942701,5.3544120879799451]
[null,null,"Lance Creek Water Connection Project",null,"Water","Growth","Headworks","Top 10 Major Projects",null,"Straight line","2019-20",70,70,null,7.0565280000000001,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O42-Z42-AK42","v":7.0565280000000001},{"$f":"+P42-AA42-AL42","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BR42,\nIF($J42=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BR42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BR42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BS42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BR42-((BR42/$L42)*0.5))+BS42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BS42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BS42/$L42*0.5\n+SUM(OFFSET(BS42,0,MAX(-INT($L42+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BH$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":5.0403771428571428E-2},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BS42-((BS42/$L42)*0.5))+BT42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BT42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BT42/$L42*0.5\n+SUM(OFFSET(BT42,0,MAX(-INT($L42+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BI$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0.10080754285714286},0.10080754285714286,0.10080754285714286,0.10080754285714286,0.10080754285714286,0.10080754285714286,0.10080754285714286,0.10080754285714286,null,{"$f":"+IF($K42=\"Ongoing\",AV42,IF(RIGHT($K42,2)=RIGHT(BR$39,2),SUM($AV42:AV42),0)+IF(RIGHT(BR$39,2)>RIGHT($K42,2),AV42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AW42,IF(RIGHT($K42,2)=RIGHT(BS$39,2),SUM($AV42:AW42),0)+IF(RIGHT(BS$39,2)>RIGHT($K42,2),AW42,0))","v":7.0565280000000001},{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AV42:AX42),0)+IF(RIGHT(BT$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BU$39,2),SUM($AV42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AZ42,IF(RIGHT($K42,2)=RIGHT(BV$39,2),SUM($AV42:AZ42),0)+IF(RIGHT(BV$39,2)>RIGHT($K42,2),AZ42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BA42,IF(RIGHT($K42,2)=RIGHT(BW$39,2),SUM($AV42:BA42),0)+IF(RIGHT(BW$39,2)>RIGHT($K42,2),BA42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BB42,IF(RIGHT($K42,2)=RIGHT(BX$39,2),SUM($AV42:BB42),0)+IF(RIGHT(BX$39,2)>RIGHT($K42,2),BB42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BC42,IF(RIGHT($K42,2)=RIGHT(BY$39,2),SUM($AV42:BC42),0)+IF(RIGHT(BY$39,2)>RIGHT($K42,2),BC42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BD42,IF(RIGHT($K42,2)=RIGHT(BZ$39,2),SUM($AV42:BD42),0)+IF(RIGHT(BZ$39,2)>RIGHT($K42,2),BD42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BE42,IF(RIGHT($K42,2)=RIGHT(CA$39,2),SUM($AV42:BE42),0)+IF(RIGHT(CA$39,2)>RIGHT($K42,2),BE42,0))","v":0},null,{"$f":"+O42*KeyAssumptionsPriceControl_FO!X$15","v":7.2188281439999997},{"$f":"+P42*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q42*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CC42,\nIF($J42=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CC42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CC42/$M42*0.5,\nIF($J42=\"Declining Balance\",-$CN$38,0))))","v":5.1563058171428568E-2},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CD42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CC42-((CC42/$M42)*0.5))+CD42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CD42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CD42/$M42*0.5\n+SUM(OFFSET(CD42,0,MAX(-INT($M42+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CO$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CN$38,0)))))","v":0.10312611634285714},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CE42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CD42-((CD42/$M42)*0.5))+CE42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CE42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CE42/$M42*0.5\n+SUM(OFFSET(CE42,0,MAX(-INT($M42+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CP$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CN$38,0)))))","v":0.10312611634285714},0.10312611634285714,0.10312611634285714,0.10312611634285714,0.10312611634285714,0.10312611634285714,0.10312611634285714,0.10312611634285714]
[null,null,"Sewer System Expansion (Wonthaggi) Mains",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2022-23",70,70,null,0.87111000000000005,1.14975,2.01105,1.4303999999999999,0.94284999999999997,0,0,0,0.21549599999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O43-Z43-AK43","v":0.87111000000000005},1.14975,2.01105,1.4303999999999999,0.94284999999999997,0,0,0,0.21549599999999999,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BR43,\nIF($J43=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BR43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BR43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BS43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BR43-((BR43/$L43)*0.5))+BS43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BS43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BS43/$L43*0.5\n+SUM(OFFSET(BS43,0,MAX(-INT($L43+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BH$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,4.5751142857142851E-2,9.1502285714285703E-2,9.1502285714285703E-2,9.1502285714285703E-2,9.3041542857142848E-2,9.4580799999999993E-2,null,{"$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":0},{"$f":"+IF($K43=\"Ongoing\",AW43,IF(RIGHT($K43,2)=RIGHT(BS$39,2),SUM($AV43:AW43),0)+IF(RIGHT(BS$39,2)>RIGHT($K43,2),AW43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BT$39,2),SUM($AV43:AX43),0)+IF(RIGHT(BT$39,2)>RIGHT($K43,2),AX43,0))","v":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":6.4051599999999995},{"$f":"+IF($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":0.21549599999999999},{"$f":"+IF($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$15","v":0.89114552999999996},{"$f":"+P43*KeyAssumptionsPriceControl_FO!Y$15","v":1.2032467177499999},{"$f":"+Q43*KeyAssumptionsPriceControl_FO!Z$15","v":2.1530284547953493},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AA$15","v":1.5666069045917657},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AB$15","v":1.0563814683684396},{"$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$15","v":0.26443559662056076},{"$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$38,0))))","v":6.365325214285714E-3},{"$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$38,0)))))","v":2.1325269841071429E-2},4.529866393068107E-2,7.186748792630332E-2,9.0603119161733359E-2,9.8148701078650771E-2,9.8148701078650771E-2,9.8148701078650771E-2,0.10003752676879764,0.10192635245894451]
[null,null,"Leongatha Raw Water Transfer Main Renewal",null,"Water","Renewals","Pipelines/network","Top 10 Major Projects",null,"Straight line","2021-22",70,70,null,0,0.2,1.3,3.49,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,1.3,3.49,0,0,0,0,0,0,null,0,0,0,3.5642857142857143E-2,7.1285714285714286E-2,7.1285714285714286E-2,7.1285714285714286E-2,7.1285714285714286E-2,7.1285714285714286E-2,7.1285714285714286E-2,null,{"$f":"+IF($K44=\"Ongoing\",AV44,IF(RIGHT($K44,2)=RIGHT(BR$39,2),SUM($AV44:AV44),0)+IF(RIGHT(BR$39,2)>RIGHT($K44,2),AV44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AW44,IF(RIGHT($K44,2)=RIGHT(BS$39,2),SUM($AV44:AW44),0)+IF(RIGHT(BS$39,2)>RIGHT($K44,2),AW44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BT$39,2),SUM($AV44:AX44),0)+IF(RIGHT(BT$39,2)>RIGHT($K44,2),AX44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AY44,IF(RIGHT($K44,2)=RIGHT(BU$39,2),SUM($AV44:AY44),0)+IF(RIGHT(BU$39,2)>RIGHT($K44,2),AY44,0))","v":4.99},{"$f":"+IF($K44=\"Ongoing\",AZ44,IF(RIGHT($K44,2)=RIGHT(BV$39,2),SUM($AV44:AZ44),0)+IF(RIGHT(BV$39,2)>RIGHT($K44,2),AZ44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BA44,IF(RIGHT($K44,2)=RIGHT(BW$39,2),SUM($AV44:BA44),0)+IF(RIGHT(BW$39,2)>RIGHT($K44,2),BA44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BB44,IF(RIGHT($K44,2)=RIGHT(BX$39,2),SUM($AV44:BB44),0)+IF(RIGHT(BX$39,2)>RIGHT($K44,2),BB44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BC44,IF(RIGHT($K44,2)=RIGHT(BY$39,2),SUM($AV44:BC44),0)+IF(RIGHT(BY$39,2)>RIGHT($K44,2),BC44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BD44,IF(RIGHT($K44,2)=RIGHT(BZ$39,2),SUM($AV44:BD44),0)+IF(RIGHT(BZ$39,2)>RIGHT($K44,2),BD44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BE44,IF(RIGHT($K44,2)=RIGHT(CA$39,2),SUM($AV44:BE44),0)+IF(RIGHT(CA$39,2)>RIGHT($K44,2),BE44,0))","v":0},null,{"$f":"+O44*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P44*KeyAssumptionsPriceControl_FO!Y$15","v":0.20930579999999999},{"$f":"+Q44*KeyAssumptionsPriceControl_FO!Z$15","v":1.3917789170999997},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AA$15","v":3.8223280879650887},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,1.4950414285714285E-3,1.2931360836428568E-2,5.01749823011792E-2,7.7477325786644125E-2,7.7477325786644125E-2,7.7477325786644125E-2,7.7477325786644125E-2,7.7477325786644125E-2,7.7477325786644125E-2]
[null,null,"Sewer System Expansion (Inverloch) SPS",null,"Water","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2022-23",70,70,null,0,0.31142300000000001,2.4586440000000001,0.69279000000000002,0.72886799999999996,0,0,0,3.7199999999999997E-2,0.171433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.31142300000000001,2.4586440000000001,0.69279000000000002,0.72886799999999996,0,0,0,3.7199999999999997E-2,0.171433,null,0,0,0,0,2.9940892857142857E-2,5.9881785714285714E-2,5.9881785714285714E-2,5.9881785714285714E-2,6.01475E-2,6.163773571428572E-2,null,{"$f":"+IF($K45=\"Ongoing\",AV45,IF(RIGHT($K45,2)=RIGHT(BR$39,2),SUM($AV45:AV45),0)+IF(RIGHT(BR$39,2)>RIGHT($K45,2),AV45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AW45,IF(RIGHT($K45,2)=RIGHT(BS$39,2),SUM($AV45:AW45),0)+IF(RIGHT(BS$39,2)>RIGHT($K45,2),AW45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AX45,IF(RIGHT($K45,2)=RIGHT(BT$39,2),SUM($AV45:AX45),0)+IF(RIGHT(BT$39,2)>RIGHT($K45,2),AX45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BU$39,2),SUM($AV45:AY45),0)+IF(RIGHT(BU$39,2)>RIGHT($K45,2),AY45,0))","v":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":4.1917249999999999},{"$f":"+IF($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":3.7199999999999997E-2},{"$f":"+IF($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":0.171433},null,{"$f":"+O45*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P45*KeyAssumptionsPriceControl_FO!Y$15","v":0.32591320076699992},{"$f":"+Q45*KeyAssumptionsPriceControl_FO!Z$15","v":2.6322222183495474},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AA$15","v":0.75875950603476616},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AB$15","v":0.81663323761655393},{"$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$15","v":4.5648198547930639E-2},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AG$15","v":0.21520420959585332},null,0,2.3279514340499995E-3,2.3457490142025337E-2,4.7678788173341861E-2,5.8931593485137004E-2,6.4764688039540955E-2,6.4764688039540955E-2,6.4764688039540955E-2,6.5090746600597604E-2,6.6953978087338925E-2]
[null,null,"Carbon Emission Reduction Upgrades",null,"Water","Growth","Corporate","Top 10 Major Projects",null,"Straight line","2022-23",25,25,null,0.05,1.6,0.45,0.4,0.13,0,0,0,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,1.6,0.45,0.4,0.13,0,0,0,0.1,0.1,null,0,0,0,0,5.2600000000000001E-2,0.1052,0.1052,0.1052,0.1072,0.11120000000000001,null,{"$f":"+IF($K46=\"Ongoing\",AV46,IF(RIGHT($K46,2)=RIGHT(BR$39,2),SUM($AV46:AV46),0)+IF(RIGHT(BR$39,2)>RIGHT($K46,2),AV46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AW46,IF(RIGHT($K46,2)=RIGHT(BS$39,2),SUM($AV46:AW46),0)+IF(RIGHT(BS$39,2)>RIGHT($K46,2),AW46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BT$39,2),SUM($AV46:AX46),0)+IF(RIGHT(BT$39,2)>RIGHT($K46,2),AX46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AV46:AY46),0)+IF(RIGHT(BU$39,2)>RIGHT($K46,2),AY46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AZ46,IF(RIGHT($K46,2)=RIGHT(BV$39,2),SUM($AV46:AZ46),0)+IF(RIGHT(BV$39,2)>RIGHT($K46,2),AZ46,0))","v":2.63},{"$f":"+IF($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":0.1},{"$f":"+IF($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":0.1},null,{"$f":"+O46*KeyAssumptionsPriceControl_FO!X$15","v":5.1150000000000001E-2},{"$f":"+P46*KeyAssumptionsPriceControl_FO!Y$15","v":1.6744463999999999},{"$f":"+Q46*KeyAssumptionsPriceControl_FO!Z$15","v":0.48176962514999988},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AA$15","v":0.43808917913639989},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AB$15","v":0.14565369983337451},{"$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$15","v":0.12271021115035119},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AG$15","v":0.12553254600680927},null,1.023E-3,3.5534928E-2,7.865924850299999E-2,9.7056424588727985E-2,0.10873128216812347,0.11164435616479096,0.11164435616479096,0.11164435616479096,0.11409856038779798,0.11906341553094119]
[null,null,"Wonthaggi WWTP Treated Effluent Rising Main",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2022-23",70,70,null,0,0,0,0.33800000000000002,2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.33800000000000002,2,0,0,0,0,0,null,0,0,0,0,1.67E-2,3.3399999999999999E-2,3.3399999999999999E-2,3.3399999999999999E-2,3.3399999999999999E-2,3.3399999999999999E-2,null,{"$f":"+IF($K47=\"Ongoing\",AV47,IF(RIGHT($K47,2)=RIGHT(BR$39,2),SUM($AV47:AV47),0)+IF(RIGHT(BR$39,2)>RIGHT($K47,2),AV47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AW47,IF(RIGHT($K47,2)=RIGHT(BS$39,2),SUM($AV47:AW47),0)+IF(RIGHT(BS$39,2)>RIGHT($K47,2),AW47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AX47,IF(RIGHT($K47,2)=RIGHT(BT$39,2),SUM($AV47:AX47),0)+IF(RIGHT(BT$39,2)>RIGHT($K47,2),AX47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BU$39,2),SUM($AV47:AY47),0)+IF(RIGHT(BU$39,2)>RIGHT($K47,2),AY47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AZ47,IF(RIGHT($K47,2)=RIGHT(BV$39,2),SUM($AV47:AZ47),0)+IF(RIGHT(BV$39,2)>RIGHT($K47,2),AZ47,0))","v":2.3380000000000001},{"$f":"+IF($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":0},{"$f":"+IF($K47=\"Ongoing\",BC47,IF(RIGHT($K47,2)=RIGHT(BY$39,2),SUM($AV47:BC47),0)+IF(RIGHT(BY$39,2)>RIGHT($K47,2),BC47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BD47,IF(RIGHT($K47,2)=RIGHT(BZ$39,2),SUM($AV47:BD47),0)+IF(RIGHT(BZ$39,2)>RIGHT($K47,2),BD47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BE47,IF(RIGHT($K47,2)=RIGHT(CA$39,2),SUM($AV47:BE47),0)+IF(RIGHT(CA$39,2)>RIGHT($K47,2),BE47,0))","v":0},null,{"$f":"+O47*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P47*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q47*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AA$15","v":0.3701853563702579},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AB$15","v":2.2408261512826848},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,2.6441811169304135E-3,2.1294263314451434E-2,3.7300164395042038E-2,3.7300164395042038E-2,3.7300164395042038E-2,3.7300164395042038E-2,3.7300164395042038E-2]
[null,null,"Fish Creek Treated Water Distribution Main Renewal",null,"Sewerage","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",null,"Straight line","2022-23",70,70,null,0.05,0.05,0.1,1.011007,1.011007,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.1,1.011007,1.011007,0,0,0,0,0,null,0,0,0,0,1.587152857142857E-2,3.1743057142857141E-2,3.1743057142857141E-2,3.1743057142857141E-2,3.1743057142857141E-2,3.1743057142857141E-2,null,{"$f":"+IF($K48=\"Ongoing\",AV48,IF(RIGHT($K48,2)=RIGHT(BR$39,2),SUM($AV48:AV48),0)+IF(RIGHT(BR$39,2)>RIGHT($K48,2),AV48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AW48,IF(RIGHT($K48,2)=RIGHT(BS$39,2),SUM($AV48:AW48),0)+IF(RIGHT(BS$39,2)>RIGHT($K48,2),AW48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BT$39,2),SUM($AV48:AX48),0)+IF(RIGHT(BT$39,2)>RIGHT($K48,2),AX48,0))","v":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":2.2220139999999997},{"$f":"+IF($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$15","v":5.1150000000000001E-2},{"$f":"+P48*KeyAssumptionsPriceControl_FO!Y$15","v":5.2326449999999997E-2},{"$f":"+Q48*KeyAssumptionsPriceControl_FO!Z$15","v":0.10705991669999998},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AA$15","v":1.1072780668278854},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AB$15","v":1.1327454623649267},{"$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$15","v":0},null,3.6535714285714286E-4,1.1044746428571428E-3,2.2429486907142855E-3,1.091679143019918E-2,2.6916959495862126E-2,3.5007998512754455E-2,3.5007998512754455E-2,3.5007998512754455E-2,3.5007998512754455E-2,3.5007998512754455E-2]
[null,null,"WTP Disinfection Upgrade Projects",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2019-20",50,50,null,1.0563819999999999,1.0563819999999999,0,0,0,0.28000000000000003,1.0580000000000001,0,0.03,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0563819999999999,1.0563819999999999,0,0,0,0.28000000000000003,1.0580000000000001,0,0.03,0,null,0,2.112764E-2,4.2255279999999999E-2,4.2255279999999999E-2,4.2255279999999999E-2,4.5055280000000003E-2,5.8435279999999992E-2,6.9015279999999984E-2,6.9315279999999979E-2,6.9615279999999988E-2,null,{"$f":"+IF($K49=\"Ongoing\",AV49,IF(RIGHT($K49,2)=RIGHT(BR$39,2),SUM($AV49:AV49),0)+IF(RIGHT(BR$39,2)>RIGHT($K49,2),AV49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AW49,IF(RIGHT($K49,2)=RIGHT(BS$39,2),SUM($AV49:AW49),0)+IF(RIGHT(BS$39,2)>RIGHT($K49,2),AW49,0))","v":2.1127639999999999},{"$f":"+IF($K49=\"Ongoing\",AX49,IF(RIGHT($K49,2)=RIGHT(BT$39,2),SUM($AV49:AX49),0)+IF(RIGHT(BT$39,2)>RIGHT($K49,2),AX49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AY49,IF(RIGHT($K49,2)=RIGHT(BU$39,2),SUM($AV49:AY49),0)+IF(RIGHT(BU$39,2)>RIGHT($K49,2),AY49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AV49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AV49:BA49),0)+IF(RIGHT(BW$39,2)>RIGHT($K49,2),BA49,0))","v":0.28000000000000003},{"$f":"+IF($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":1.0580000000000001},{"$f":"+IF($K49=\"Ongoing\",BC49,IF(RIGHT($K49,2)=RIGHT(BY$39,2),SUM($AV49:BC49),0)+IF(RIGHT(BY$39,2)>RIGHT($K49,2),BC49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BD49,IF(RIGHT($K49,2)=RIGHT(BZ$39,2),SUM($AV49:BD49),0)+IF(RIGHT(BZ$39,2)>RIGHT($K49,2),BD49,0))","v":0.03},{"$f":"+IF($K49=\"Ongoing\",BE49,IF(RIGHT($K49,2)=RIGHT(CA$39,2),SUM($AV49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},null,{"$f":"+O49*KeyAssumptionsPriceControl_FO!X$15","v":1.0806787859999998},{"$f":"+P49*KeyAssumptionsPriceControl_FO!Y$15","v":1.1055343980779997},{"$f":"+Q49*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AC$15","v":0.3209311213867061},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AD$15","v":1.240552372624854},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AF$15","v":3.6813063345105354E-2},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.0806787859999998E-2,3.2668919700779994E-2,4.3724263681559988E-2,4.3724263681559988E-2,4.3724263681559988E-2,4.6933574895427051E-2,6.2548409835542648E-2,7.4953933561791183E-2,7.5322064195242233E-2,7.5690194828693283E-2]
[null,null,"Sewer System Major Renewal Item",null,"Sewerage","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",null,"Straight line","2019-20",70,70,null,1.25,0.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,0.5,0,0,0,0,0,0,0,0,null,0,1.2500000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,{"$f":"+IF($K50=\"Ongoing\",AV50,IF(RIGHT($K50,2)=RIGHT(BR$39,2),SUM($AV50:AV50),0)+IF(RIGHT(BR$39,2)>RIGHT($K50,2),AV50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AW50,IF(RIGHT($K50,2)=RIGHT(BS$39,2),SUM($AV50:AW50),0)+IF(RIGHT(BS$39,2)>RIGHT($K50,2),AW50,0))","v":1.75},{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BT$39,2),SUM($AV50:AX50),0)+IF(RIGHT(BT$39,2)>RIGHT($K50,2),AX50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AY50,IF(RIGHT($K50,2)=RIGHT(BU$39,2),SUM($AV50:AY50),0)+IF(RIGHT(BU$39,2)>RIGHT($K50,2),AY50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AZ50,IF(RIGHT($K50,2)=RIGHT(BV$39,2),SUM($AV50:AZ50),0)+IF(RIGHT(BV$39,2)>RIGHT($K50,2),AZ50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BA50,IF(RIGHT($K50,2)=RIGHT(BW$39,2),SUM($AV50:BA50),0)+IF(RIGHT(BW$39,2)>RIGHT($K50,2),BA50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BB50,IF(RIGHT($K50,2)=RIGHT(BX$39,2),SUM($AV50:BB50),0)+IF(RIGHT(BX$39,2)>RIGHT($K50,2),BB50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BC50,IF(RIGHT($K50,2)=RIGHT(BY$39,2),SUM($AV50:BC50),0)+IF(RIGHT(BY$39,2)>RIGHT($K50,2),BC50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BD50,IF(RIGHT($K50,2)=RIGHT(BZ$39,2),SUM($AV50:BD50),0)+IF(RIGHT(BZ$39,2)>RIGHT($K50,2),BD50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BE50,IF(RIGHT($K50,2)=RIGHT(CA$39,2),SUM($AV50:BE50),0)+IF(RIGHT(CA$39,2)>RIGHT($K50,2),BE50,0))","v":0},null,{"$f":"+O50*KeyAssumptionsPriceControl_FO!X$15","v":1.2787499999999998},{"$f":"+P50*KeyAssumptionsPriceControl_FO!Y$15","v":0.52326449999999991},{"$f":"+Q50*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,9.1339285714285706E-3,2.2005460714285711E-2,2.5743064285714285E-2,2.5743064285714285E-2,2.5743064285714285E-2,2.5743064285714285E-2,2.5743064285714285E-2,2.5743064285714285E-2,2.5743064285714285E-2,2.5743064285714285E-2]
[null,null,"Wonthaggi WWTP Inlet Pump Station Renewal",null,"Sewerage","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",null,"Straight line","2019-20",50,50,null,0.70399999999999996,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70399999999999996,1,0,0,0,0,0,0,0,0,null,0,1.704E-2,3.4079999999999999E-2,3.4079999999999999E-2,3.4079999999999999E-2,3.4079999999999999E-2,3.4079999999999999E-2,3.4079999999999999E-2,3.4079999999999999E-2,3.4079999999999999E-2,null,{"$f":"+IF($K51=\"Ongoing\",AV51,IF(RIGHT($K51,2)=RIGHT(BR$39,2),SUM($AV51:AV51),0)+IF(RIGHT(BR$39,2)>RIGHT($K51,2),AV51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AW51,IF(RIGHT($K51,2)=RIGHT(BS$39,2),SUM($AV51:AW51),0)+IF(RIGHT(BS$39,2)>RIGHT($K51,2),AW51,0))","v":1.704},{"$f":"+IF($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$15","v":0.72019199999999994},{"$f":"+P51*KeyAssumptionsPriceControl_FO!Y$15","v":1.0465289999999998},{"$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$15","v":0},null,7.2019199999999997E-3,2.4869129999999996E-2,3.5334419999999998E-2,3.5334419999999998E-2,3.5334419999999998E-2,3.5334419999999998E-2,3.5334419999999998E-2,3.5334419999999998E-2,3.5334419999999998E-2,3.5334419999999998E-2]
[]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2018-19",70,70,null,1.0903890000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0903890000000001,0,0,0,0,0,0,0,0,0,null,7.7884928571428577E-3,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,1.5576985714285715E-2,null,{"$f":"+IF($K53=\"Ongoing\",AV53,IF(RIGHT($K53,2)=RIGHT(BR$39,2),SUM($AV53:AV53),0)+IF(RIGHT(BR$39,2)>RIGHT($K53,2),AV53,0))","v":1.0903890000000001},{"$f":"+IF($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$15","v":1.115467947},{"$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$15","v":0},null,7.9676281928571426E-3,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2,1.5935256385714285E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2019-20",70,70,null,null,1.236499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.236499,0,0,0,0,0,0,0,0,null,0,8.8321357142857135E-3,1.7664271428571427E-2,1.7664271428571427E-2,1.7664271428571427E-2,1.7664271428571427E-2,1.7664271428571427E-2,1.7664271428571427E-2,1.7664271428571427E-2,1.7664271428571427E-2,null,{"$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":1.236499},{"$f":"+IF($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$15","v":1.2940320619709997},{"$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$15","v":0},null,0,9.243086156935712E-3,1.8486172313871424E-2,1.8486172313871424E-2,1.8486172313871424E-2,1.8486172313871424E-2,1.8486172313871424E-2,1.8486172313871424E-2,1.8486172313871424E-2,1.8486172313871424E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2020-21",70,70,null,null,null,1.373138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.373138,0,0,0,0,0,0,0,null,0,0,9.8081285714285704E-3,1.9616257142857141E-2,1.9616257142857141E-2,1.9616257142857141E-2,1.9616257142857141E-2,1.9616257142857141E-2,1.9616257142857141E-2,1.9616257142857141E-2,null,{"$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":1.373138},{"$f":"+IF($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$15","v":1.4700803989760456},{"$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$15","v":0},null,0,0,1.0500574278400326E-2,2.1001148556800651E-2,2.1001148556800651E-2,2.1001148556800651E-2,2.1001148556800651E-2,2.1001148556800651E-2,2.1001148556800651E-2,2.1001148556800651E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2021-22",70,70,null,null,null,null,1.8609347999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.8609347999999999,0,0,0,0,0,0,null,0,0,0,1.3292391428571427E-2,2.6584782857142854E-2,2.6584782857142854E-2,2.6584782857142854E-2,2.6584782857142854E-2,2.6584782857142854E-2,2.6584782857142854E-2,null,{"$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":1.8609347999999999},{"$f":"+IF($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$15","v":2.0381384973959009},{"$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$15","v":0},null,0,0,0,1.4558132124256435E-2,2.9116264248512869E-2,2.9116264248512869E-2,2.9116264248512869E-2,2.9116264248512869E-2,2.9116264248512869E-2,2.9116264248512869E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2022-23",70,70,null,null,null,null,null,3.8706357999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.8706357999999996,0,0,0,0,0,null,0,0,0,0,2.7647398571428568E-2,5.5294797142857136E-2,5.5294797142857136E-2,5.5294797142857136E-2,5.5294797142857136E-2,5.5294797142857136E-2,null,{"$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":3.8706357999999996},{"$f":"+IF($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$15","v":4.3367109613654877},{"$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$15","v":0},null,0,0,0,0,3.097650686689634E-2,6.1953013733792681E-2,6.1953013733792681E-2,6.1953013733792681E-2,6.1953013733792681E-2,6.1953013733792681E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2023-24",70,70,null,null,null,null,null,null,1.7382988000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.7382988000000001,0,0,0,0,null,0,0,0,0,0,1.2416420000000001E-2,2.4832840000000002E-2,2.4832840000000002E-2,2.4832840000000002E-2,2.4832840000000002E-2,null,{"$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":1.7382988000000001},{"$f":"+IF($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$15","v":1.9924077971041627},{"$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$15","v":0},null,0,0,0,0,0,1.4231484265029733E-2,2.8462968530059467E-2,2.8462968530059467E-2,2.8462968530059467E-2,2.8462968530059467E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2024-25",70,70,null,null,null,null,null,null,null,3.5246457999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.5246457999999996,0,0,0,null,0,0,0,0,0,0,2.5176041428571425E-2,5.0352082857142849E-2,5.0352082857142849E-2,5.0352082857142849E-2,null,{"$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":3.5246457999999996},{"$f":"+IF($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$15","v":4.1328050187639187},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,2.9520035848313704E-2,5.9040071696627408E-2,5.9040071696627408E-2,5.9040071696627408E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2025-26",70,70,null,null,null,null,null,null,null,null,6.6135147999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,6.6135147999999999,0,0,null,0,0,0,0,0,0,0,4.7239391428571427E-2,9.4478782857142854E-2,9.4478782857142854E-2,null,{"$f":"+IF($K60=\"Ongoing\",AV60,IF(RIGHT($K60,2)=RIGHT(BR$39,2),SUM($AV60:AV60),0)+IF(RIGHT(BR$39,2)>RIGHT($K60,2),AV60,0))","v":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":6.6135147999999999},{"$f":"+IF($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$15","v":7.9329989985725584},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,5.6664278561232559E-2,0.11332855712246512,0.11332855712246512]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2026-27",70,70,null,null,null,null,null,null,null,null,null,2.1990877999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1990877999999996,0,null,0,0,0,0,0,0,0,0,1.5707769999999996E-2,3.1415539999999992E-2,null,{"$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":2.1990877999999996},{"$f":"+IF($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$15","v":2.6985052827616123},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,1.9275037734011517E-2,3.8550075468023033E-2]
[null,null,"Sewer Retic & Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2027-28",70,70,null,null,null,null,null,null,null,null,null,null,1.9058158000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.9058158000000001,null,0,0,0,0,0,0,0,0,0,1.361297E-2,null,{"$f":"+IF($K62=\"Ongoing\",AV62,IF(RIGHT($K62,2)=RIGHT(BR$39,2),SUM($AV62:AV62),0)+IF(RIGHT(BR$39,2)>RIGHT($K62,2),AV62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AW62,IF(RIGHT($K62,2)=RIGHT(BS$39,2),SUM($AV62:AW62),0)+IF(RIGHT(BS$39,2)>RIGHT($K62,2),AW62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AX62,IF(RIGHT($K62,2)=RIGHT(BT$39,2),SUM($AV62:AX62),0)+IF(RIGHT(BT$39,2)>RIGHT($K62,2),AX62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AY62,IF(RIGHT($K62,2)=RIGHT(BU$39,2),SUM($AV62:AY62),0)+IF(RIGHT(BU$39,2)>RIGHT($K62,2),AY62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AZ62,IF(RIGHT($K62,2)=RIGHT(BV$39,2),SUM($AV62:AZ62),0)+IF(RIGHT(BV$39,2)>RIGHT($K62,2),AZ62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BA62,IF(RIGHT($K62,2)=RIGHT(BW$39,2),SUM($AV62:BA62),0)+IF(RIGHT(BW$39,2)>RIGHT($K62,2),BA62,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($K62=\"Ongoing\",BC62,IF(RIGHT($K62,2)=RIGHT(BY$39,2),SUM($AV62:BC62),0)+IF(RIGHT(BY$39,2)>RIGHT($K62,2),BC62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BD62,IF(RIGHT($K62,2)=RIGHT(BZ$39,2),SUM($AV62:BD62),0)+IF(RIGHT(BZ$39,2)>RIGHT($K62,2),BD62,0))","v":0},{"$f":"+IF($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":1.9058158000000001},null,{"$f":"+O62*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P62*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q62*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AG$15","v":2.3924190959400398},null,0,0,0,0,0,0,0,0,0,1.7088707828143142E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2018-19",70,70,null,1.9076061016605561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9076061016605561,0,0,0,0,0,0,0,0,0,null,1.3625757869003972E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,2.7251515738007943E-2,null,{"$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":1.9076061016605561},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O63*KeyAssumptionsPriceControl_FO!X$15","v":1.9514810419987487},{"$f":"+P63*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q63*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.3939150299991062E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2,2.7878300599982125E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2019-20",70,70,null,null,1.6919999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6919999999999999,0,0,0,0,0,0,0,0,null,0,1.2085714285714285E-2,2.4171428571428569E-2,2.4171428571428569E-2,2.4171428571428569E-2,2.4171428571428569E-2,2.4171428571428569E-2,2.4171428571428569E-2,2.4171428571428569E-2,2.4171428571428569E-2,null,{"$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},{"$f":"+IF($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":1.6919999999999999},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K64=\"Ongoing\",BE64,IF(RIGHT($K64,2)=RIGHT(CA$39,2),SUM($AV64:BE64),0)+IF(RIGHT(CA$39,2)>RIGHT($K64,2),BE64,0))","v":0},null,{"$f":"+O64*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P64*KeyAssumptionsPriceControl_FO!Y$15","v":1.7707270679999996},{"$f":"+Q64*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,1.2648050485714282E-2,2.5296100971428565E-2,2.5296100971428565E-2,2.5296100971428565E-2,2.5296100971428565E-2,2.5296100971428565E-2,2.5296100971428565E-2,2.5296100971428565E-2,2.5296100971428565E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2020-21",70,70,null,null,null,1.5276061016605562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.5276061016605562,0,0,0,0,0,0,0,null,0,0,1.0911472154718259E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":1.5276061016605562},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O65*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P65*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q65*KeyAssumptionsPriceControl_FO!Z$15","v":1.6354538199419084},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,1.168181299958506E-2,2.3363625999170121E-2,2.3363625999170121E-2,2.3363625999170121E-2,2.3363625999170121E-2,2.3363625999170121E-2,2.3363625999170121E-2,2.3363625999170121E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2021-22",70,70,null,null,null,null,1.4570000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.4570000000000001,0,0,0,0,0,0,null,0,0,0,1.0407142857142858E-2,2.0814285714285716E-2,2.0814285714285716E-2,2.0814285714285716E-2,2.0814285714285716E-2,2.0814285714285716E-2,2.0814285714285716E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":1.4570000000000001},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O66*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P66*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q66*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AA$15","v":1.5957398350043366},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,1.1398141678602404E-2,2.2796283357204808E-2,2.2796283357204808E-2,2.2796283357204808E-2,2.2796283357204808E-2,2.2796283357204808E-2,2.2796283357204808E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2022-23",70,70,null,null,null,null,null,1.5276061016605562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.5276061016605562,0,0,0,0,0,null,0,0,0,0,1.0911472154718259E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,2.1822944309436518E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":1.5276061016605562},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O67*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P67*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q67*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AB$15","v":1.7115498507299849},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,1.2225356076642749E-2,2.4450712153285498E-2,2.4450712153285498E-2,2.4450712153285498E-2,2.4450712153285498E-2,2.4450712153285498E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2023-24",70,70,null,null,null,null,null,null,4.0544010000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0544010000000004,0,0,0,0,null,0,0,0,0,0,2.8960007142857146E-2,5.7920014285714291E-2,5.7920014285714291E-2,5.7920014285714291E-2,5.7920014285714291E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BT$39,2),SUM($AV68:AX68),0)+IF(RIGHT(BT$39,2)>RIGHT($K68,2),AX68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",AY68,IF(RIGHT($K68,2)=RIGHT(BU$39,2),SUM($AV68:AY68),0)+IF(RIGHT(BU$39,2)>RIGHT($K68,2),AY68,0))","v":0},{"$f":"+IF($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},{"$f":"+IF($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":4.0544010000000004},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O68*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P68*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q68*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AC$15","v":4.6470837838620804},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,3.3193455599014862E-2,6.6386911198029724E-2,6.6386911198029724E-2,6.6386911198029724E-2,6.6386911198029724E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2024-25",70,70,null,null,null,null,null,null,null,2.1476061016605561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.1476061016605561,0,0,0,null,0,0,0,0,0,0,1.5340043583289687E-2,3.0680087166579374E-2,3.0680087166579374E-2,3.0680087166579374E-2,null,{"$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},{"$f":"+IF($K69=\"Ongoing\",AW69,IF(RIGHT($K69,2)=RIGHT(BS$39,2),SUM($AV69:AW69),0)+IF(RIGHT(BS$39,2)>RIGHT($K69,2),AW69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AX69,IF(RIGHT($K69,2)=RIGHT(BT$39,2),SUM($AV69:AX69),0)+IF(RIGHT(BT$39,2)>RIGHT($K69,2),AX69,0))","v":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":2.1476061016605561},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+O69*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P69*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q69*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AD$15","v":2.5181643146300718},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,1.7986887961643369E-2,3.5973775923286738E-2,3.5973775923286738E-2,3.5973775923286738E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2025-26",70,70,null,null,null,null,null,null,null,null,2.077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,2.077,0,0,null,0,0,0,0,0,0,0,1.4835714285714285E-2,2.9671428571428571E-2,2.9671428571428571E-2,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($K70=\"Ongoing\",AZ70,IF(RIGHT($K70,2)=RIGHT(BV$39,2),SUM($AV70:AZ70),0)+IF(RIGHT(BV$39,2)>RIGHT($K70,2),AZ70,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":2.077},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+O70*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P70*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q70*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AE$15","v":2.4913891354768274},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,1.7795636681977339E-2,3.5591273363954679E-2,3.5591273363954679E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2026-27",70,70,null,null,null,null,null,null,null,null,null,2.1476061016605561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1476061016605561,0,null,0,0,0,0,0,0,0,0,1.5340043583289687E-2,3.0680087166579374E-2,null,{"$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":0},{"$f":"+IF($K71=\"Ongoing\",AW71,IF(RIGHT($K71,2)=RIGHT(BS$39,2),SUM($AV71:AW71),0)+IF(RIGHT(BS$39,2)>RIGHT($K71,2),AW71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",AX71,IF(RIGHT($K71,2)=RIGHT(BT$39,2),SUM($AV71:AX71),0)+IF(RIGHT(BT$39,2)>RIGHT($K71,2),AX71,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($K71=\"Ongoing\",AZ71,IF(RIGHT($K71,2)=RIGHT(BV$39,2),SUM($AV71:AZ71),0)+IF(RIGHT(BV$39,2)>RIGHT($K71,2),AZ71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",BA71,IF(RIGHT($K71,2)=RIGHT(BW$39,2),SUM($AV71:BA71),0)+IF(RIGHT(BW$39,2)>RIGHT($K71,2),BA71,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($K71=\"Ongoing\",BD71,IF(RIGHT($K71,2)=RIGHT(BZ$39,2),SUM($AV71:BD71),0)+IF(RIGHT(BZ$39,2)>RIGHT($K71,2),BD71,0))","v":2.1476061016605561},{"$f":"+IF($K71=\"Ongoing\",BE71,IF(RIGHT($K71,2)=RIGHT(CA$39,2),SUM($AV71:BE71),0)+IF(RIGHT(CA$39,2)>RIGHT($K71,2),BE71,0))","v":0},null,{"$f":"+O71*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P71*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q71*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AF$15","v":2.6353319820254941},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,1.8823799871610671E-2,3.7647599743221342E-2]
[null,null,"Water Retic & Rising Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2027-28",70,70,null,null,null,null,null,null,null,null,null,null,2.077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,2.077,null,0,0,0,0,0,0,0,0,0,1.4835714285714285E-2,null,{"$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":2.077},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$15","v":2.6073109805614281},null,0,0,0,0,0,0,0,0,0,1.8623649861153058E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2018-19",50,50,null,0.354653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.354653,0,0,0,0,0,0,0,0,0,null,3.54653E-3,7.09306E-3,7.09306E-3,7.09306E-3,7.09306E-3,7.09306E-3,7.09306E-3,7.09306E-3,7.09306E-3,7.09306E-3,null,{"$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":0.354653},{"$f":"+IF($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$15","v":0.36281001899999998},{"$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$15","v":0},null,3.6281001899999997E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3,7.2562003799999993E-3]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2019-20",50,50,null,null,0.91547199999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.91547199999999995,0,0,0,0,0,0,0,0,null,0,9.1547199999999999E-3,1.830944E-2,1.830944E-2,1.830944E-2,1.830944E-2,1.830944E-2,1.830944E-2,1.830944E-2,1.830944E-2,null,{"$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},{"$f":"+IF($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":0.91547199999999995},{"$f":"+IF($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$15","v":0},{"$f":"+P74*KeyAssumptionsPriceControl_FO!Y$15","v":0.9580679966879998},{"$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$15","v":0},null,0,9.5806799668799979E-3,1.9161359933759996E-2,1.9161359933759996E-2,1.9161359933759996E-2,1.9161359933759996E-2,1.9161359933759996E-2,1.9161359933759996E-2,1.9161359933759996E-2,1.9161359933759996E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2020-21",50,50,null,null,null,0.56954899999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.56954899999999997,0,0,0,0,0,0,0,null,0,0,5.6954900000000001E-3,1.139098E-2,1.139098E-2,1.139098E-2,1.139098E-2,1.139098E-2,1.139098E-2,1.139098E-2,null,{"$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},{"$f":"+IF($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":0.56954899999999997},{"$f":"+IF($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$15","v":0},{"$f":"+P75*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q75*KeyAssumptionsPriceControl_FO!Z$15","v":0.60975868496568275},{"$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$15","v":0},null,0,0,6.0975868496568279E-3,1.2195173699313656E-2,1.2195173699313656E-2,1.2195173699313656E-2,1.2195173699313656E-2,1.2195173699313656E-2,1.2195173699313656E-2,1.2195173699313656E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2021-22",50,50,null,null,null,null,0.67423299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.67423299999999997,0,0,0,0,0,0,null,0,0,0,6.7423299999999995E-3,1.3484659999999999E-2,1.3484659999999999E-2,1.3484659999999999E-2,1.3484659999999999E-2,1.3484659999999999E-2,1.3484659999999999E-2,null,{"$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":0.67423299999999997},{"$f":"+IF($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$15","v":0.73843545379168063},{"$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$15","v":0},null,0,0,0,7.3843545379168067E-3,1.4768709075833613E-2,1.4768709075833613E-2,1.4768709075833613E-2,1.4768709075833613E-2,1.4768709075833613E-2,1.4768709075833613E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2022-23",50,50,null,null,null,null,null,1.3302499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.3302499999999999,0,0,0,0,0,null,0,0,0,0,1.33025E-2,2.6605E-2,2.6605E-2,2.6605E-2,2.6605E-2,2.6605E-2,null,{"$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":1.3302499999999999},{"$f":"+IF($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$15","v":1.4904294938718956},{"$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$15","v":0},null,0,0,0,0,1.4904294938718955E-2,2.980858987743791E-2,2.980858987743791E-2,2.980858987743791E-2,2.980858987743791E-2,2.980858987743791E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2023-24",50,50,null,null,null,null,null,null,2.5619529999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.5619529999999999,0,0,0,0,null,0,0,0,0,0,2.5619529999999998E-2,5.1239059999999996E-2,5.1239059999999996E-2,5.1239059999999996E-2,5.1239059999999996E-2,null,{"$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":2.5619529999999999},{"$f":"+IF($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$15","v":2.9364658901072707},{"$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$15","v":0},null,0,0,0,0,0,2.9364658901072708E-2,5.8729317802145416E-2,5.8729317802145416E-2,5.8729317802145416E-2,5.8729317802145416E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2024-25",50,50,null,null,null,null,null,null,null,4.9885609999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.9885609999999998,0,0,0,null,0,0,0,0,0,0,4.9885609999999997E-2,9.9771219999999994E-2,9.9771219999999994E-2,9.9771219999999994E-2,null,{"$f":"+IF($K79=\"Ongoing\",AV79,IF(RIGHT($K79,2)=RIGHT(BR$39,2),SUM($AV79:AV79),0)+IF(RIGHT(BR$39,2)>RIGHT($K79,2),AV79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AW79,IF(RIGHT($K79,2)=RIGHT(BS$39,2),SUM($AV79:AW79),0)+IF(RIGHT(BS$39,2)>RIGHT($K79,2),AW79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BT$39,2),SUM($AV79:AX79),0)+IF(RIGHT(BT$39,2)>RIGHT($K79,2),AX79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AY79,IF(RIGHT($K79,2)=RIGHT(BU$39,2),SUM($AV79:AY79),0)+IF(RIGHT(BU$39,2)>RIGHT($K79,2),AY79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AZ79,IF(RIGHT($K79,2)=RIGHT(BV$39,2),SUM($AV79:AZ79),0)+IF(RIGHT(BV$39,2)>RIGHT($K79,2),AZ79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BA79,IF(RIGHT($K79,2)=RIGHT(BW$39,2),SUM($AV79:BA79),0)+IF(RIGHT(BW$39,2)>RIGHT($K79,2),BA79,0))","v":0},{"$f":"+IF($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":4.9885609999999998},{"$f":"+IF($K79=\"Ongoing\",BC79,IF(RIGHT($K79,2)=RIGHT(BY$39,2),SUM($AV79:BC79),0)+IF(RIGHT(BY$39,2)>RIGHT($K79,2),BC79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BD79,IF(RIGHT($K79,2)=RIGHT(BZ$39,2),SUM($AV79:BD79),0)+IF(RIGHT(BZ$39,2)>RIGHT($K79,2),BD79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BE79,IF(RIGHT($K79,2)=RIGHT(CA$39,2),SUM($AV79:BE79),0)+IF(RIGHT(CA$39,2)>RIGHT($K79,2),BE79,0))","v":0},null,{"$f":"+O79*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P79*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q79*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AD$15","v":5.8493111385007692},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,5.8493111385007693E-2,0.11698622277001539,0.11698622277001539,0.11698622277001539]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2025-26",50,50,null,null,null,null,null,null,null,null,2.7803360000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,2.7803360000000001,0,0,null,0,0,0,0,0,0,0,2.7803360000000003E-2,5.5606720000000005E-2,5.5606720000000005E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":2.7803360000000001},{"$f":"+IF($K80=\"Ongoing\",BD80,IF(RIGHT($K80,2)=RIGHT(BZ$39,2),SUM($AV80:BD80),0)+IF(RIGHT(BZ$39,2)>RIGHT($K80,2),BD80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BE80,IF(RIGHT($K80,2)=RIGHT(CA$39,2),SUM($AV80:BE80),0)+IF(RIGHT(CA$39,2)>RIGHT($K80,2),BE80,0))","v":0},null,{"$f":"+O80*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P80*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q80*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$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$15","v":3.335050025698171},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,3.3350500256981712E-2,6.6701000513963424E-2,6.6701000513963424E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2026-27",50,50,null,null,null,null,null,null,null,null,null,0.92204900000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.92204900000000001,0,null,0,0,0,0,0,0,0,0,9.2204899999999996E-3,1.8440979999999999E-2,null,{"$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":0.92204900000000001},{"$f":"+IF($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$15","v":1.1314482748097017},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,1.1314482748097017E-2,2.2628965496194035E-2]
[null,null,"Sewage PS and Outfall Pipelines & PS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2027-28",50,50,null,null,null,null,null,null,null,null,null,null,1.8673839999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+P82-AA82-AL82","v":0},0,0,0,0,0,0,0,1.8673839999999999,null,0,0,0,0,0,0,0,0,0,1.8673840000000001E-2,null,{"$f":"+IF($K82=\"Ongoing\",AV82,IF(RIGHT($K82,2)=RIGHT(BR$39,2),SUM($AV82:AV82),0)+IF(RIGHT(BR$39,2)>RIGHT($K82,2),AV82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AW82,IF(RIGHT($K82,2)=RIGHT(BS$39,2),SUM($AV82:AW82),0)+IF(RIGHT(BS$39,2)>RIGHT($K82,2),AW82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AX82,IF(RIGHT($K82,2)=RIGHT(BT$39,2),SUM($AV82:AX82),0)+IF(RIGHT(BT$39,2)>RIGHT($K82,2),AX82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AY82,IF(RIGHT($K82,2)=RIGHT(BU$39,2),SUM($AV82:AY82),0)+IF(RIGHT(BU$39,2)>RIGHT($K82,2),AY82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AZ82,IF(RIGHT($K82,2)=RIGHT(BV$39,2),SUM($AV82:AZ82),0)+IF(RIGHT(BV$39,2)>RIGHT($K82,2),AZ82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BA82,IF(RIGHT($K82,2)=RIGHT(BW$39,2),SUM($AV82:BA82),0)+IF(RIGHT(BW$39,2)>RIGHT($K82,2),BA82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BB82,IF(RIGHT($K82,2)=RIGHT(BX$39,2),SUM($AV82:BB82),0)+IF(RIGHT(BX$39,2)>RIGHT($K82,2),BB82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BC82,IF(RIGHT($K82,2)=RIGHT(BY$39,2),SUM($AV82:BC82),0)+IF(RIGHT(BY$39,2)>RIGHT($K82,2),BC82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BD82,IF(RIGHT($K82,2)=RIGHT(BZ$39,2),SUM($AV82:BD82),0)+IF(RIGHT(BZ$39,2)>RIGHT($K82,2),BD82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BE82,IF(RIGHT($K82,2)=RIGHT(CA$39,2),SUM($AV82:BE82),0)+IF(RIGHT(CA$39,2)>RIGHT($K82,2),BE82,0))","v":1.8673839999999999},null,{"$f":"+O82*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P82*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q82*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AG$15","v":2.3441746789237947},null,0,0,0,0,0,0,0,0,0,2.3441746789237949E-2]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2018-19",50,50,null,0.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O83-Z83-AK83","v":0.31},0,0,0,0,0,0,0,0,0,null,3.0999999999999999E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,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":0.31},{"$f":"+IF($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$15","v":0.31712999999999997},{"$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$15","v":0},null,3.1712999999999997E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3,6.3425999999999995E-3]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2019-20",50,50,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.4,0,0,0,0,0,0,0,0,null,0,4.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,{"$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$38,0)))))","v":8.0000000000000002E-3},8.0000000000000002E-3,null,{"$f":"+IF($K84=\"Ongoing\",AV84,IF(RIGHT($K84,2)=RIGHT(BR$39,2),SUM($AV84:AV84),0)+IF(RIGHT(BR$39,2)>RIGHT($K84,2),AV84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AW84,IF(RIGHT($K84,2)=RIGHT(BS$39,2),SUM($AV84:AW84),0)+IF(RIGHT(BS$39,2)>RIGHT($K84,2),AW84,0))","v":0.4},{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BT$39,2),SUM($AV84:AX84),0)+IF(RIGHT(BT$39,2)>RIGHT($K84,2),AX84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BU$39,2),SUM($AV84:AY84),0)+IF(RIGHT(BU$39,2)>RIGHT($K84,2),AY84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AZ84,IF(RIGHT($K84,2)=RIGHT(BV$39,2),SUM($AV84:AZ84),0)+IF(RIGHT(BV$39,2)>RIGHT($K84,2),AZ84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BA84,IF(RIGHT($K84,2)=RIGHT(BW$39,2),SUM($AV84:BA84),0)+IF(RIGHT(BW$39,2)>RIGHT($K84,2),BA84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BB84,IF(RIGHT($K84,2)=RIGHT(BX$39,2),SUM($AV84:BB84),0)+IF(RIGHT(BX$39,2)>RIGHT($K84,2),BB84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BC84,IF(RIGHT($K84,2)=RIGHT(BY$39,2),SUM($AV84:BC84),0)+IF(RIGHT(BY$39,2)>RIGHT($K84,2),BC84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BD84,IF(RIGHT($K84,2)=RIGHT(BZ$39,2),SUM($AV84:BD84),0)+IF(RIGHT(BZ$39,2)>RIGHT($K84,2),BD84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BE84,IF(RIGHT($K84,2)=RIGHT(CA$39,2),SUM($AV84:BE84),0)+IF(RIGHT(CA$39,2)>RIGHT($K84,2),BE84,0))","v":0},null,{"$f":"+O84*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P84*KeyAssumptionsPriceControl_FO!Y$15","v":0.41861159999999997},{"$f":"+Q84*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,4.1861160000000001E-3,8.3722320000000003E-3,8.3722320000000003E-3,8.3722320000000003E-3,8.3722320000000003E-3,8.3722320000000003E-3,8.3722320000000003E-3,{"$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$38,0)))))","v":8.3722320000000003E-3},8.3722320000000003E-3]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2020-21",50,50,null,null,null,1.496667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.496667,0,0,0,0,0,0,0,null,0,{"$f":"IF($L85=0,0,\nIF($L85<=0.5,BS85,\nIF(AND($J85=\"straight line\",$L85<1.51),(BR85-((BR85/$L85)*0.5))+BS85/$L85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L85)<LEFT($BG$39,4)*1,0,((OFFSET(BS85,0,-INT($L85+0.5),1,1))/$L85)*(IF($L85-INT($L85)>0.5,$L85-0.5-INT($L85),IF($L85-INT($L85)<=0.5,$L85-0.5-INT($L85)+1,0))))\n+BS85/$L85*0.5\n+SUM(OFFSET(BS85,0,MAX(-INT($L85+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L85+(0.5-(10^-12))),BH$40)-1))*1/$L85,\nIF($J85=\"Declining Balance\",-$BG$38,0)))))","v":0},1.496667E-2,2.9933339999999999E-2,2.9933339999999999E-2,2.9933339999999999E-2,2.9933339999999999E-2,2.9933339999999999E-2,2.9933339999999999E-2,2.9933339999999999E-2,null,{"$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},{"$f":"+IF($K85=\"Ongoing\",AW85,IF(RIGHT($K85,2)=RIGHT(BS$39,2),SUM($AV85:AW85),0)+IF(RIGHT(BS$39,2)>RIGHT($K85,2),AW85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BT$39,2),SUM($AV85:AX85),0)+IF(RIGHT(BT$39,2)>RIGHT($K85,2),AX85,0))","v":1.496667},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BU$39,2),SUM($AV85:AY85),0)+IF(RIGHT(BU$39,2)>RIGHT($K85,2),AY85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AZ85,IF(RIGHT($K85,2)=RIGHT(BV$39,2),SUM($AV85:AZ85),0)+IF(RIGHT(BV$39,2)>RIGHT($K85,2),AZ85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BA85,IF(RIGHT($K85,2)=RIGHT(BW$39,2),SUM($AV85:BA85),0)+IF(RIGHT(BW$39,2)>RIGHT($K85,2),BA85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BB85,IF(RIGHT($K85,2)=RIGHT(BX$39,2),SUM($AV85:BB85),0)+IF(RIGHT(BX$39,2)>RIGHT($K85,2),BB85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BC85,IF(RIGHT($K85,2)=RIGHT(BY$39,2),SUM($AV85:BC85),0)+IF(RIGHT(BY$39,2)>RIGHT($K85,2),BC85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BD85,IF(RIGHT($K85,2)=RIGHT(BZ$39,2),SUM($AV85:BD85),0)+IF(RIGHT(BZ$39,2)>RIGHT($K85,2),BD85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BE85,IF(RIGHT($K85,2)=RIGHT(CA$39,2),SUM($AV85:BE85),0)+IF(RIGHT(CA$39,2)>RIGHT($K85,2),BE85,0))","v":0},null,{"$f":"+O85*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P85*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q85*KeyAssumptionsPriceControl_FO!Z$15","v":1.6023304434763885},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CD85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CC85-((CC85/$M85)*0.5))+CD85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M85)<LEFT($CN$39,4)*1,0,((OFFSET(CD85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CD85/$M85*0.5\n+SUM(OFFSET(CD85,0,MAX(-INT($M85+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CO$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CN$38,0)))))","v":0},1.6023304434763887E-2,3.2046608869527773E-2,3.2046608869527773E-2,3.2046608869527773E-2,3.2046608869527773E-2,3.2046608869527773E-2,3.2046608869527773E-2,3.2046608869527773E-2]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2021-22",50,50,null,null,null,null,1.2216670000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.2216670000000001,0,0,0,0,0,0,null,0,0,0,1.2216670000000001E-2,2.4433340000000001E-2,2.4433340000000001E-2,2.4433340000000001E-2,2.4433340000000001E-2,2.4433340000000001E-2,2.4433340000000001E-2,null,{"$f":"+IF($K86=\"Ongoing\",AV86,IF(RIGHT($K86,2)=RIGHT(BR$39,2),SUM($AV86:AV86),0)+IF(RIGHT(BR$39,2)>RIGHT($K86,2),AV86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AW86,IF(RIGHT($K86,2)=RIGHT(BS$39,2),SUM($AV86:AW86),0)+IF(RIGHT(BS$39,2)>RIGHT($K86,2),AW86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BT$39,2),SUM($AV86:AX86),0)+IF(RIGHT(BT$39,2)>RIGHT($K86,2),AX86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BU$39,2),SUM($AV86:AY86),0)+IF(RIGHT(BU$39,2)>RIGHT($K86,2),AY86,0))","v":1.2216670000000001},{"$f":"+IF($K86=\"Ongoing\",AZ86,IF(RIGHT($K86,2)=RIGHT(BV$39,2),SUM($AV86:AZ86),0)+IF(RIGHT(BV$39,2)>RIGHT($K86,2),AZ86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BA86,IF(RIGHT($K86,2)=RIGHT(BW$39,2),SUM($AV86:BA86),0)+IF(RIGHT(BW$39,2)>RIGHT($K86,2),BA86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BB86,IF(RIGHT($K86,2)=RIGHT(BX$39,2),SUM($AV86:BB86),0)+IF(RIGHT(BX$39,2)>RIGHT($K86,2),BB86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BC86,IF(RIGHT($K86,2)=RIGHT(BY$39,2),SUM($AV86:BC86),0)+IF(RIGHT(BY$39,2)>RIGHT($K86,2),BC86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AV86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AV86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":0},null,{"$f":"+O86*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P86*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q86*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AA$15","v":1.3379977330200705},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,1.3379977330200705E-2,2.675995466040141E-2,2.675995466040141E-2,2.675995466040141E-2,2.675995466040141E-2,2.675995466040141E-2,2.675995466040141E-2]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2022-23",50,50,null,null,null,null,null,1.4716670000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4716670000000001,0,0,0,0,0,null,0,0,0,0,1.4716670000000001E-2,2.9433340000000002E-2,2.9433340000000002E-2,2.9433340000000002E-2,2.9433340000000002E-2,2.9433340000000002E-2,null,{"$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},{"$f":"+IF($K87=\"Ongoing\",AW87,IF(RIGHT($K87,2)=RIGHT(BS$39,2),SUM($AV87:AW87),0)+IF(RIGHT(BS$39,2)>RIGHT($K87,2),AW87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AX87,IF(RIGHT($K87,2)=RIGHT(BT$39,2),SUM($AV87:AX87),0)+IF(RIGHT(BT$39,2)>RIGHT($K87,2),AX87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AY87,IF(RIGHT($K87,2)=RIGHT(BU$39,2),SUM($AV87:AY87),0)+IF(RIGHT(BU$39,2)>RIGHT($K87,2),AY87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AZ87,IF(RIGHT($K87,2)=RIGHT(BV$39,2),SUM($AV87:AZ87),0)+IF(RIGHT(BV$39,2)>RIGHT($K87,2),AZ87,0))","v":1.4716670000000001},{"$f":"+IF($K87=\"Ongoing\",BA87,IF(RIGHT($K87,2)=RIGHT(BW$39,2),SUM($AV87:BA87),0)+IF(RIGHT(BW$39,2)>RIGHT($K87,2),BA87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BB87,IF(RIGHT($K87,2)=RIGHT(BX$39,2),SUM($AV87:BB87),0)+IF(RIGHT(BX$39,2)>RIGHT($K87,2),BB87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BC87,IF(RIGHT($K87,2)=RIGHT(BY$39,2),SUM($AV87:BC87),0)+IF(RIGHT(BY$39,2)>RIGHT($K87,2),BC87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BD87,IF(RIGHT($K87,2)=RIGHT(BZ$39,2),SUM($AV87:BD87),0)+IF(RIGHT(BZ$39,2)>RIGHT($K87,2),BD87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BE87,IF(RIGHT($K87,2)=RIGHT(CA$39,2),SUM($AV87:BE87),0)+IF(RIGHT(CA$39,2)>RIGHT($K87,2),BE87,0))","v":0},null,{"$f":"+O87*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P87*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q87*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AB$15","v":1.6488749497898676},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,1.6488749497898678E-2,3.2977498995797355E-2,3.2977498995797355E-2,3.2977498995797355E-2,3.2977498995797355E-2,3.2977498995797355E-2]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2023-24",50,50,null,null,null,null,null,null,1.524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.524,0,0,0,0,null,0,0,0,0,0,1.524E-2,3.048E-2,3.048E-2,3.048E-2,3.048E-2,null,{"$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},{"$f":"+IF($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":1.524},{"$f":"+IF($K88=\"Ongoing\",BB88,IF(RIGHT($K88,2)=RIGHT(BX$39,2),SUM($AV88:BB88),0)+IF(RIGHT(BX$39,2)>RIGHT($K88,2),BB88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BC88,IF(RIGHT($K88,2)=RIGHT(BY$39,2),SUM($AV88:BC88),0)+IF(RIGHT(BY$39,2)>RIGHT($K88,2),BC88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BD88,IF(RIGHT($K88,2)=RIGHT(BZ$39,2),SUM($AV88:BD88),0)+IF(RIGHT(BZ$39,2)>RIGHT($K88,2),BD88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BE88,IF(RIGHT($K88,2)=RIGHT(CA$39,2),SUM($AV88:BE88),0)+IF(RIGHT(CA$39,2)>RIGHT($K88,2),BE88,0))","v":0},null,{"$f":"+O88*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P88*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q88*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AC$15","v":1.746782246404786},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,1.746782246404786E-2,3.493564492809572E-2,3.493564492809572E-2,3.493564492809572E-2,3.493564492809572E-2]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2024-25",50,50,null,null,null,null,null,null,null,3.8740000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.8740000000000001,0,0,0,null,0,0,0,0,0,0,3.8740000000000004E-2,7.7480000000000007E-2,7.7480000000000007E-2,7.7480000000000007E-2,null,{"$f":"+IF($K89=\"Ongoing\",AV89,IF(RIGHT($K89,2)=RIGHT(BR$39,2),SUM($AV89:AV89),0)+IF(RIGHT(BR$39,2)>RIGHT($K89,2),AV89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AW89,IF(RIGHT($K89,2)=RIGHT(BS$39,2),SUM($AV89:AW89),0)+IF(RIGHT(BS$39,2)>RIGHT($K89,2),AW89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BT$39,2),SUM($AV89:AX89),0)+IF(RIGHT(BT$39,2)>RIGHT($K89,2),AX89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AY89,IF(RIGHT($K89,2)=RIGHT(BU$39,2),SUM($AV89:AY89),0)+IF(RIGHT(BU$39,2)>RIGHT($K89,2),AY89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AZ89,IF(RIGHT($K89,2)=RIGHT(BV$39,2),SUM($AV89:AZ89),0)+IF(RIGHT(BV$39,2)>RIGHT($K89,2),AZ89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BA89,IF(RIGHT($K89,2)=RIGHT(BW$39,2),SUM($AV89:BA89),0)+IF(RIGHT(BW$39,2)>RIGHT($K89,2),BA89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BB89,IF(RIGHT($K89,2)=RIGHT(BX$39,2),SUM($AV89:BB89),0)+IF(RIGHT(BX$39,2)>RIGHT($K89,2),BB89,0))","v":3.8740000000000001},{"$f":"+IF($K89=\"Ongoing\",BC89,IF(RIGHT($K89,2)=RIGHT(BY$39,2),SUM($AV89:BC89),0)+IF(RIGHT(BY$39,2)>RIGHT($K89,2),BC89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BD89,IF(RIGHT($K89,2)=RIGHT(BZ$39,2),SUM($AV89:BD89),0)+IF(RIGHT(BZ$39,2)>RIGHT($K89,2),BD89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BE89,IF(RIGHT($K89,2)=RIGHT(CA$39,2),SUM($AV89:BE89),0)+IF(RIGHT(CA$39,2)>RIGHT($K89,2),BE89,0))","v":0},null,{"$f":"+O89*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P89*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q89*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AD$15","v":4.5424384608210628},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,4.5424384608210626E-2,9.0848769216421252E-2,9.0848769216421252E-2,9.0848769216421252E-2]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2025-26",50,50,null,null,null,null,null,null,null,null,4.3689999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,4.3689999999999998,0,0,null,0,0,0,0,0,0,0,4.369E-2,8.7379999999999999E-2,8.7379999999999999E-2,null,{"$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},{"$f":"+IF($K90=\"Ongoing\",AW90,IF(RIGHT($K90,2)=RIGHT(BS$39,2),SUM($AV90:AW90),0)+IF(RIGHT(BS$39,2)>RIGHT($K90,2),AW90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AX90,IF(RIGHT($K90,2)=RIGHT(BT$39,2),SUM($AV90:AX90),0)+IF(RIGHT(BT$39,2)>RIGHT($K90,2),AX90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AY90,IF(RIGHT($K90,2)=RIGHT(BU$39,2),SUM($AV90:AY90),0)+IF(RIGHT(BU$39,2)>RIGHT($K90,2),AY90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AZ90,IF(RIGHT($K90,2)=RIGHT(BV$39,2),SUM($AV90:AZ90),0)+IF(RIGHT(BV$39,2)>RIGHT($K90,2),AZ90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BA90,IF(RIGHT($K90,2)=RIGHT(BW$39,2),SUM($AV90:BA90),0)+IF(RIGHT(BW$39,2)>RIGHT($K90,2),BA90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BB90,IF(RIGHT($K90,2)=RIGHT(BX$39,2),SUM($AV90:BB90),0)+IF(RIGHT(BX$39,2)>RIGHT($K90,2),BB90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BC90,IF(RIGHT($K90,2)=RIGHT(BY$39,2),SUM($AV90:BC90),0)+IF(RIGHT(BY$39,2)>RIGHT($K90,2),BC90,0))","v":4.3689999999999998},{"$f":"+IF($K90=\"Ongoing\",BD90,IF(RIGHT($K90,2)=RIGHT(BZ$39,2),SUM($AV90:BD90),0)+IF(RIGHT(BZ$39,2)>RIGHT($K90,2),BD90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BE90,IF(RIGHT($K90,2)=RIGHT(CA$39,2),SUM($AV90:BE90),0)+IF(RIGHT(CA$39,2)>RIGHT($K90,2),BE90,0))","v":0},null,{"$f":"+O90*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P90*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q90*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AE$15","v":5.2406736316313234},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,5.2406736316313235E-2,0.10481347263262647,0.10481347263262647]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2026-27",50,50,null,null,null,null,null,null,null,null,null,4.7709999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4.7709999999999999,0,null,0,0,0,0,0,0,0,0,4.7710000000000002E-2,9.5420000000000005E-2,null,{"$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":4.7709999999999999},{"$f":"+IF($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$15","v":5.8545041739832548},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,5.8545041739832548E-2,0.1170900834796651]
[null,null,"Water Treatment",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2027-28",50,50,null,null,null,null,null,null,null,null,null,null,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.5,null,0,0,0,0,0,0,0,0,0,3.5000000000000003E-2,null,{"$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":3.5},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$15","v":4.3936391102383237},null,0,0,0,0,0,0,0,0,0,4.3936391102383239E-2]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2018-19",10,10,null,1.5687899999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5687899999999999,0,0,0,0,0,0,0,0,0,null,7.8439499999999995E-2,0.15687899999999999,0.15687899999999999,0.15687899999999999,0.15687899999999999,0.15687899999999999,0.15687899999999999,0.15687899999999999,0.15687899999999999,0.15687899999999999,null,{"$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":1.5687899999999999},{"$f":"+IF($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$15","v":1.6048721699999997},{"$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$15","v":0},null,8.024360849999998E-2,0.16048721699999996,0.16048721699999996,0.16048721699999996,0.16048721699999996,0.16048721699999996,0.16048721699999996,0.16048721699999996,0.16048721699999996,0.16048721699999996]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2019-20",10,10,null,null,1.1675899999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1675899999999999,0,0,0,0,0,0,0,0,null,0,5.8379499999999994E-2,0.11675899999999999,0.11675899999999999,0.11675899999999999,0.11675899999999999,0.11675899999999999,0.11675899999999999,0.11675899999999999,0.11675899999999999,null,{"$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":1.1675899999999999},{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BT$39,2),SUM($AV94:AX94),0)+IF(RIGHT(BT$39,2)>RIGHT($K94,2),AX94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BU$39,2),SUM($AV94:AY94),0)+IF(RIGHT(BU$39,2)>RIGHT($K94,2),AY94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AZ94,IF(RIGHT($K94,2)=RIGHT(BV$39,2),SUM($AV94:AZ94),0)+IF(RIGHT(BV$39,2)>RIGHT($K94,2),AZ94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BA94,IF(RIGHT($K94,2)=RIGHT(BW$39,2),SUM($AV94:BA94),0)+IF(RIGHT(BW$39,2)>RIGHT($K94,2),BA94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BB94,IF(RIGHT($K94,2)=RIGHT(BX$39,2),SUM($AV94:BB94),0)+IF(RIGHT(BX$39,2)>RIGHT($K94,2),BB94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BC94,IF(RIGHT($K94,2)=RIGHT(BY$39,2),SUM($AV94:BC94),0)+IF(RIGHT(BY$39,2)>RIGHT($K94,2),BC94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BD94,IF(RIGHT($K94,2)=RIGHT(BZ$39,2),SUM($AV94:BD94),0)+IF(RIGHT(BZ$39,2)>RIGHT($K94,2),BD94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BE94,IF(RIGHT($K94,2)=RIGHT(CA$39,2),SUM($AV94:BE94),0)+IF(RIGHT(CA$39,2)>RIGHT($K94,2),BE94,0))","v":0},null,{"$f":"+O94*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P94*KeyAssumptionsPriceControl_FO!Y$15","v":1.2219167951099996},{"$f":"+Q94*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,6.1095839755499981E-2,0.12219167951099996,0.12219167951099996,0.12219167951099996,0.12219167951099996,0.12219167951099996,0.12219167951099996,0.12219167951099996,0.12219167951099996]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2020-21",10,10,null,null,null,1.1015900000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.1015900000000001,0,0,0,0,0,0,0,null,0,0,5.5079500000000003E-2,0.11015900000000001,0.11015900000000001,0.11015900000000001,0.11015900000000001,0.11015900000000001,0.11015900000000001,0.11015900000000001,null,{"$f":"+IF($K95=\"Ongoing\",AV95,IF(RIGHT($K95,2)=RIGHT(BR$39,2),SUM($AV95:AV95),0)+IF(RIGHT(BR$39,2)>RIGHT($K95,2),AV95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AW95,IF(RIGHT($K95,2)=RIGHT(BS$39,2),SUM($AV95:AW95),0)+IF(RIGHT(BS$39,2)>RIGHT($K95,2),AW95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BT$39,2),SUM($AV95:AX95),0)+IF(RIGHT(BT$39,2)>RIGHT($K95,2),AX95,0))","v":1.1015900000000001},{"$f":"+IF($K95=\"Ongoing\",AY95,IF(RIGHT($K95,2)=RIGHT(BU$39,2),SUM($AV95:AY95),0)+IF(RIGHT(BU$39,2)>RIGHT($K95,2),AY95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AZ95,IF(RIGHT($K95,2)=RIGHT(BV$39,2),SUM($AV95:AZ95),0)+IF(RIGHT(BV$39,2)>RIGHT($K95,2),AZ95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BA95,IF(RIGHT($K95,2)=RIGHT(BW$39,2),SUM($AV95:BA95),0)+IF(RIGHT(BW$39,2)>RIGHT($K95,2),BA95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BB95,IF(RIGHT($K95,2)=RIGHT(BX$39,2),SUM($AV95:BB95),0)+IF(RIGHT(BX$39,2)>RIGHT($K95,2),BB95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BC95,IF(RIGHT($K95,2)=RIGHT(BY$39,2),SUM($AV95:BC95),0)+IF(RIGHT(BY$39,2)>RIGHT($K95,2),BC95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BD95,IF(RIGHT($K95,2)=RIGHT(BZ$39,2),SUM($AV95:BD95),0)+IF(RIGHT(BZ$39,2)>RIGHT($K95,2),BD95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BE95,IF(RIGHT($K95,2)=RIGHT(CA$39,2),SUM($AV95:BE95),0)+IF(RIGHT(CA$39,2)>RIGHT($K95,2),BE95,0))","v":0},null,{"$f":"+O95*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P95*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q95*KeyAssumptionsPriceControl_FO!Z$15","v":1.1793613363755298},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,5.8968066818776491E-2,0.11793613363755298,0.11793613363755298,0.11793613363755298,0.11793613363755298,0.11793613363755298,0.11793613363755298,0.11793613363755298]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2021-22",10,10,null,null,null,null,1.07409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.07409,0,0,0,0,0,0,null,0,0,0,5.3704500000000002E-2,0.107409,0.107409,0.107409,0.107409,0.107409,0.107409,null,{"$f":"+IF($K96=\"Ongoing\",AV96,IF(RIGHT($K96,2)=RIGHT(BR$39,2),SUM($AV96:AV96),0)+IF(RIGHT(BR$39,2)>RIGHT($K96,2),AV96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AW96,IF(RIGHT($K96,2)=RIGHT(BS$39,2),SUM($AV96:AW96),0)+IF(RIGHT(BS$39,2)>RIGHT($K96,2),AW96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BT$39,2),SUM($AV96:AX96),0)+IF(RIGHT(BT$39,2)>RIGHT($K96,2),AX96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AV96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":1.07409},{"$f":"+IF($K96=\"Ongoing\",AZ96,IF(RIGHT($K96,2)=RIGHT(BV$39,2),SUM($AV96:AZ96),0)+IF(RIGHT(BV$39,2)>RIGHT($K96,2),AZ96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BA96,IF(RIGHT($K96,2)=RIGHT(BW$39,2),SUM($AV96:BA96),0)+IF(RIGHT(BW$39,2)>RIGHT($K96,2),BA96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BB96,IF(RIGHT($K96,2)=RIGHT(BX$39,2),SUM($AV96:BB96),0)+IF(RIGHT(BX$39,2)>RIGHT($K96,2),BB96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BC96,IF(RIGHT($K96,2)=RIGHT(BY$39,2),SUM($AV96:BC96),0)+IF(RIGHT(BY$39,2)>RIGHT($K96,2),BC96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BD96,IF(RIGHT($K96,2)=RIGHT(BZ$39,2),SUM($AV96:BD96),0)+IF(RIGHT(BZ$39,2)>RIGHT($K96,2),BD96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BE96,IF(RIGHT($K96,2)=RIGHT(CA$39,2),SUM($AV96:BE96),0)+IF(RIGHT(CA$39,2)>RIGHT($K96,2),BE96,0))","v":0},null,{"$f":"+O96*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P96*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q96*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AA$15","v":1.1763680160465393},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,5.8818400802326962E-2,0.11763680160465392,0.11763680160465392,0.11763680160465392,0.11763680160465392,0.11763680160465392,0.11763680160465392]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2022-23",10,10,null,null,null,null,null,1.0465899999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.0465899999999999,0,0,0,0,0,null,0,0,0,0,5.2329499999999994E-2,0.10465899999999999,0.10465899999999999,0.10465899999999999,0.10465899999999999,0.10465899999999999,null,{"$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":1.0465899999999999},{"$f":"+IF($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$15","v":1.1726131208354724},{"$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$15","v":0},null,0,0,0,0,5.8630656041773622E-2,0.11726131208354724,0.11726131208354724,0.11726131208354724,0.11726131208354724,0.11726131208354724]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,null,null,null,0.88824999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.88824999999999998,0,0,0,0,null,0,0,0,0,0,4.4412500000000001E-2,8.8825000000000001E-2,8.8825000000000001E-2,8.8825000000000001E-2,8.8825000000000001E-2,null,{"$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":0.88824999999999998},{"$f":"+IF($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$15","v":1.0180966734705059},{"$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$15","v":0},null,0,0,0,0,0,5.0904833673525295E-2,0.10180966734705059,0.10180966734705059,0.10180966734705059,0.10180966734705059]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,null,null,null,null,0.88824999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.88824999999999998,0,0,0,null,0,0,0,0,0,0,4.4412500000000001E-2,8.8825000000000001E-2,8.8825000000000001E-2,8.8825000000000001E-2,null,{"$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},{"$f":"+IF($K99=\"Ongoing\",AW99,IF(RIGHT($K99,2)=RIGHT(BS$39,2),SUM($AV99:AW99),0)+IF(RIGHT(BS$39,2)>RIGHT($K99,2),AW99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BT$39,2),SUM($AV99:AX99),0)+IF(RIGHT(BT$39,2)>RIGHT($K99,2),AX99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AY99,IF(RIGHT($K99,2)=RIGHT(BU$39,2),SUM($AV99:AY99),0)+IF(RIGHT(BU$39,2)>RIGHT($K99,2),AY99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AZ99,IF(RIGHT($K99,2)=RIGHT(BV$39,2),SUM($AV99:AZ99),0)+IF(RIGHT(BV$39,2)>RIGHT($K99,2),AZ99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BA99,IF(RIGHT($K99,2)=RIGHT(BW$39,2),SUM($AV99:BA99),0)+IF(RIGHT(BW$39,2)>RIGHT($K99,2),BA99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BB99,IF(RIGHT($K99,2)=RIGHT(BX$39,2),SUM($AV99:BB99),0)+IF(RIGHT(BX$39,2)>RIGHT($K99,2),BB99,0))","v":0.88824999999999998},{"$f":"+IF($K99=\"Ongoing\",BC99,IF(RIGHT($K99,2)=RIGHT(BY$39,2),SUM($AV99:BC99),0)+IF(RIGHT(BY$39,2)>RIGHT($K99,2),BC99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BD99,IF(RIGHT($K99,2)=RIGHT(BZ$39,2),SUM($AV99:BD99),0)+IF(RIGHT(BZ$39,2)>RIGHT($K99,2),BD99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BE99,IF(RIGHT($K99,2)=RIGHT(CA$39,2),SUM($AV99:BE99),0)+IF(RIGHT(CA$39,2)>RIGHT($K99,2),BE99,0))","v":0},null,{"$f":"+O99*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P99*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q99*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AD$15","v":1.0415128969603276},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,5.2075644848016377E-2,0.10415128969603275,0.10415128969603275,0.10415128969603275]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,null,null,null,null,null,0.88824999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.88824999999999998,0,0,null,0,0,0,0,0,0,0,4.4412500000000001E-2,8.8825000000000001E-2,8.8825000000000001E-2,null,{"$f":"+IF($K100=\"Ongoing\",AV100,IF(RIGHT($K100,2)=RIGHT(BR$39,2),SUM($AV100:AV100),0)+IF(RIGHT(BR$39,2)>RIGHT($K100,2),AV100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AW100,IF(RIGHT($K100,2)=RIGHT(BS$39,2),SUM($AV100:AW100),0)+IF(RIGHT(BS$39,2)>RIGHT($K100,2),AW100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AX100,IF(RIGHT($K100,2)=RIGHT(BT$39,2),SUM($AV100:AX100),0)+IF(RIGHT(BT$39,2)>RIGHT($K100,2),AX100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AY100,IF(RIGHT($K100,2)=RIGHT(BU$39,2),SUM($AV100:AY100),0)+IF(RIGHT(BU$39,2)>RIGHT($K100,2),AY100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AZ100,IF(RIGHT($K100,2)=RIGHT(BV$39,2),SUM($AV100:AZ100),0)+IF(RIGHT(BV$39,2)>RIGHT($K100,2),AZ100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AV100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AV100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AV100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":0.88824999999999998},{"$f":"+IF($K100=\"Ongoing\",BD100,IF(RIGHT($K100,2)=RIGHT(BZ$39,2),SUM($AV100:BD100),0)+IF(RIGHT(BZ$39,2)>RIGHT($K100,2),BD100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AV100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":0},null,{"$f":"+O100*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P100*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q100*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AE$15","v":1.065467693590415},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,5.3273384679520752E-2,0.1065467693590415,0.1065467693590415]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2026-27",10,10,null,null,null,null,null,null,null,null,null,0.88824999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.88824999999999998,0,null,0,0,0,0,0,0,0,0,4.4412500000000001E-2,8.8825000000000001E-2,null,{"$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":0.88824999999999998},{"$f":"+IF($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$15","v":1.0899734505429943},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,5.4498672527149718E-2,0.10899734505429944]
[null,null,"Intangible",null,"Water","Growth","Corporate","Other Capital expenditure",null,"Straight line","2027-28",10,10,null,null,null,null,null,null,null,null,null,null,0.88824999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.88824999999999998,null,0,0,0,0,0,0,0,0,0,4.4412500000000001E-2,null,{"$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":0.88824999999999998},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$15","v":1.1150428399054833},null,0,0,0,0,0,0,0,0,0,5.575214199527416E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2018-19",50,50,null,0.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.625,0,0,0,0,0,0,0,0,0,null,6.2500000000000003E-3,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,null,{"$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":0.625},{"$f":"+IF($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$15","v":0.63937499999999992},{"$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$15","v":0},null,6.3937499999999993E-3,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2,1.2787499999999999E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2019-20",50,50,null,null,0.59199999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.59199999999999997,0,0,0,0,0,0,0,0,null,0,5.9199999999999999E-3,1.184E-2,1.184E-2,1.184E-2,1.184E-2,1.184E-2,1.184E-2,1.184E-2,1.184E-2,null,{"$f":"+IF($K104=\"Ongoing\",AV104,IF(RIGHT($K104,2)=RIGHT(BR$39,2),SUM($AV104:AV104),0)+IF(RIGHT(BR$39,2)>RIGHT($K104,2),AV104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AW104,IF(RIGHT($K104,2)=RIGHT(BS$39,2),SUM($AV104:AW104),0)+IF(RIGHT(BS$39,2)>RIGHT($K104,2),AW104,0))","v":0.59199999999999997},{"$f":"+IF($K104=\"Ongoing\",AX104,IF(RIGHT($K104,2)=RIGHT(BT$39,2),SUM($AV104:AX104),0)+IF(RIGHT(BT$39,2)>RIGHT($K104,2),AX104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AY104,IF(RIGHT($K104,2)=RIGHT(BU$39,2),SUM($AV104:AY104),0)+IF(RIGHT(BU$39,2)>RIGHT($K104,2),AY104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AZ104,IF(RIGHT($K104,2)=RIGHT(BV$39,2),SUM($AV104:AZ104),0)+IF(RIGHT(BV$39,2)>RIGHT($K104,2),AZ104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BA104,IF(RIGHT($K104,2)=RIGHT(BW$39,2),SUM($AV104:BA104),0)+IF(RIGHT(BW$39,2)>RIGHT($K104,2),BA104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BB104,IF(RIGHT($K104,2)=RIGHT(BX$39,2),SUM($AV104:BB104),0)+IF(RIGHT(BX$39,2)>RIGHT($K104,2),BB104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BC104,IF(RIGHT($K104,2)=RIGHT(BY$39,2),SUM($AV104:BC104),0)+IF(RIGHT(BY$39,2)>RIGHT($K104,2),BC104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BD104,IF(RIGHT($K104,2)=RIGHT(BZ$39,2),SUM($AV104:BD104),0)+IF(RIGHT(BZ$39,2)>RIGHT($K104,2),BD104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BE104,IF(RIGHT($K104,2)=RIGHT(CA$39,2),SUM($AV104:BE104),0)+IF(RIGHT(CA$39,2)>RIGHT($K104,2),BE104,0))","v":0},null,{"$f":"+O104*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P104*KeyAssumptionsPriceControl_FO!Y$15","v":0.61954516799999981},{"$f":"+Q104*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,6.1954516799999984E-3,1.2390903359999997E-2,1.2390903359999997E-2,1.2390903359999997E-2,1.2390903359999997E-2,1.2390903359999997E-2,1.2390903359999997E-2,1.2390903359999997E-2,1.2390903359999997E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2020-21",50,50,null,null,null,0.901667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.901667,0,0,0,0,0,0,0,null,0,0,9.0166699999999992E-3,1.8033339999999998E-2,1.8033339999999998E-2,1.8033339999999998E-2,1.8033339999999998E-2,1.8033339999999998E-2,1.8033339999999998E-2,1.8033339999999998E-2,null,{"$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":0},{"$f":"+IF($K105=\"Ongoing\",AW105,IF(RIGHT($K105,2)=RIGHT(BS$39,2),SUM($AV105:AW105),0)+IF(RIGHT(BS$39,2)>RIGHT($K105,2),AW105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BT$39,2),SUM($AV105:AX105),0)+IF(RIGHT(BT$39,2)>RIGHT($K105,2),AX105,0))","v":0.901667},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BU$39,2),SUM($AV105:AY105),0)+IF(RIGHT(BU$39,2)>RIGHT($K105,2),AY105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AZ105,IF(RIGHT($K105,2)=RIGHT(BV$39,2),SUM($AV105:AZ105),0)+IF(RIGHT(BV$39,2)>RIGHT($K105,2),AZ105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BA105,IF(RIGHT($K105,2)=RIGHT(BW$39,2),SUM($AV105:BA105),0)+IF(RIGHT(BW$39,2)>RIGHT($K105,2),BA105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BB105,IF(RIGHT($K105,2)=RIGHT(BX$39,2),SUM($AV105:BB105),0)+IF(RIGHT(BX$39,2)>RIGHT($K105,2),BB105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BC105,IF(RIGHT($K105,2)=RIGHT(BY$39,2),SUM($AV105:BC105),0)+IF(RIGHT(BY$39,2)>RIGHT($K105,2),BC105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BD105,IF(RIGHT($K105,2)=RIGHT(BZ$39,2),SUM($AV105:BD105),0)+IF(RIGHT(BZ$39,2)>RIGHT($K105,2),BD105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BE105,IF(RIGHT($K105,2)=RIGHT(CA$39,2),SUM($AV105:BE105),0)+IF(RIGHT(CA$39,2)>RIGHT($K105,2),BE105,0))","v":0},null,{"$f":"+O105*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P105*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q105*KeyAssumptionsPriceControl_FO!Z$15","v":0.9653239391113887},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,9.653239391113887E-3,1.9306478782227774E-2,1.9306478782227774E-2,1.9306478782227774E-2,1.9306478782227774E-2,1.9306478782227774E-2,1.9306478782227774E-2,1.9306478782227774E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2021-22",50,50,null,null,null,null,1.0316669999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.0316669999999999,0,0,0,0,0,0,null,0,0,0,1.0316669999999998E-2,2.0633339999999997E-2,2.0633339999999997E-2,2.0633339999999997E-2,2.0633339999999997E-2,2.0633339999999997E-2,2.0633339999999997E-2,null,{"$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},{"$f":"+IF($K106=\"Ongoing\",AW106,IF(RIGHT($K106,2)=RIGHT(BS$39,2),SUM($AV106:AW106),0)+IF(RIGHT(BS$39,2)>RIGHT($K106,2),AW106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AV106:AX106),0)+IF(RIGHT(BT$39,2)>RIGHT($K106,2),AX106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AY106,IF(RIGHT($K106,2)=RIGHT(BU$39,2),SUM($AV106:AY106),0)+IF(RIGHT(BU$39,2)>RIGHT($K106,2),AY106,0))","v":1.0316669999999999},{"$f":"+IF($K106=\"Ongoing\",AZ106,IF(RIGHT($K106,2)=RIGHT(BV$39,2),SUM($AV106:AZ106),0)+IF(RIGHT(BV$39,2)>RIGHT($K106,2),AZ106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BA106,IF(RIGHT($K106,2)=RIGHT(BW$39,2),SUM($AV106:BA106),0)+IF(RIGHT(BW$39,2)>RIGHT($K106,2),BA106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BB106,IF(RIGHT($K106,2)=RIGHT(BX$39,2),SUM($AV106:BB106),0)+IF(RIGHT(BX$39,2)>RIGHT($K106,2),BB106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BC106,IF(RIGHT($K106,2)=RIGHT(BY$39,2),SUM($AV106:BC106),0)+IF(RIGHT(BY$39,2)>RIGHT($K106,2),BC106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BD106,IF(RIGHT($K106,2)=RIGHT(BZ$39,2),SUM($AV106:BD106),0)+IF(RIGHT(BZ$39,2)>RIGHT($K106,2),BD106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BE106,IF(RIGHT($K106,2)=RIGHT(CA$39,2),SUM($AV106:BE106),0)+IF(RIGHT(CA$39,2)>RIGHT($K106,2),BE106,0))","v":0},null,{"$f":"+O106*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P106*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q106*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AA$15","v":1.1299053729302804},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,1.1299053729302804E-2,2.2598107458605608E-2,2.2598107458605608E-2,2.2598107458605608E-2,2.2598107458605608E-2,2.2598107458605608E-2,2.2598107458605608E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2022-23",50,50,null,null,null,null,null,1.734667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.734667,0,0,0,0,0,null,{"$f":"IF($L107=0,0,\nIF($L107<=0.5,BR107,\nIF($J107=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L107)<LEFT($BG$39,4)*1,0,((OFFSET(BR107,0,-INT($L107+0.5),1,1))/$L107)*(IF($L107-INT($L107)>0.5,$L107-0.5-INT($L107),IF($L107-INT($L107)<=0.5,$L107-0.5-INT($L107)+1,0))))\n+BR107/$L107*0.5,\nIF($J107=\"Declining Balance\",-$BG$38,0))))","v":0},0,0,0,1.7346669999999998E-2,3.4693339999999996E-2,3.4693339999999996E-2,3.4693339999999996E-2,3.4693339999999996E-2,3.4693339999999996E-2,null,{"$f":"+IF($K107=\"Ongoing\",AV107,IF(RIGHT($K107,2)=RIGHT(BR$39,2),SUM($AV107:AV107),0)+IF(RIGHT(BR$39,2)>RIGHT($K107,2),AV107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AW107,IF(RIGHT($K107,2)=RIGHT(BS$39,2),SUM($AV107:AW107),0)+IF(RIGHT(BS$39,2)>RIGHT($K107,2),AW107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AV107:AX107),0)+IF(RIGHT(BT$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BU$39,2),SUM($AV107:AY107),0)+IF(RIGHT(BU$39,2)>RIGHT($K107,2),AY107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AZ107,IF(RIGHT($K107,2)=RIGHT(BV$39,2),SUM($AV107:AZ107),0)+IF(RIGHT(BV$39,2)>RIGHT($K107,2),AZ107,0))","v":1.734667},{"$f":"+IF($K107=\"Ongoing\",BA107,IF(RIGHT($K107,2)=RIGHT(BW$39,2),SUM($AV107:BA107),0)+IF(RIGHT(BW$39,2)>RIGHT($K107,2),BA107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BB107,IF(RIGHT($K107,2)=RIGHT(BX$39,2),SUM($AV107:BB107),0)+IF(RIGHT(BX$39,2)>RIGHT($K107,2),BB107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BC107,IF(RIGHT($K107,2)=RIGHT(BY$39,2),SUM($AV107:BC107),0)+IF(RIGHT(BY$39,2)>RIGHT($K107,2),BC107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BD107,IF(RIGHT($K107,2)=RIGHT(BZ$39,2),SUM($AV107:BD107),0)+IF(RIGHT(BZ$39,2)>RIGHT($K107,2),BD107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BE107,IF(RIGHT($K107,2)=RIGHT(CA$39,2),SUM($AV107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},null,{"$f":"+O107*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P107*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q107*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AB$15","v":1.9435435886835404},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M107=0,0,\nIF($M107<=0.5,CC107,\nIF($J107=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M107)<LEFT($CN$39,4)*1,0,((OFFSET(CC107,0,-INT($M107+0.5),1,1))/$M107)*(IF($M107-INT($M107)>0.5,$M107-0.5-INT($M107),IF($M107-INT($M107)<=0.5,$M107-0.5-INT($M107)+1,0))))\n+CC107/$M107*0.5,\nIF($J107=\"Declining Balance\",-$CN$38,0))))","v":0},0,0,0,1.9435435886835405E-2,3.8870871773670809E-2,3.8870871773670809E-2,3.8870871773670809E-2,3.8870871773670809E-2,3.8870871773670809E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2023-24",50,50,null,null,null,null,null,null,1.8879999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.8879999999999999,0,0,0,0,null,0,0,0,0,0,1.8879999999999997E-2,3.7759999999999995E-2,3.7759999999999995E-2,3.7759999999999995E-2,3.7759999999999995E-2,null,{"$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":1.8879999999999999},{"$f":"+IF($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$15","v":2.1639927042075038},{"$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$15","v":0},null,0,0,0,0,0,2.1639927042075038E-2,4.3279854084150075E-2,4.3279854084150075E-2,4.3279854084150075E-2,4.3279854084150075E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2024-25",50,50,null,null,null,null,null,null,null,1.988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.988,0,0,0,null,0,0,0,0,0,0,1.9879999999999998E-2,3.9759999999999997E-2,3.9759999999999997E-2,3.9759999999999997E-2,null,{"$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},{"$f":"+IF($K109=\"Ongoing\",AW109,IF(RIGHT($K109,2)=RIGHT(BS$39,2),SUM($AV109:AW109),0)+IF(RIGHT(BS$39,2)>RIGHT($K109,2),AW109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AV109:AX109),0)+IF(RIGHT(BT$39,2)>RIGHT($K109,2),AX109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BU$39,2),SUM($AV109:AY109),0)+IF(RIGHT(BU$39,2)>RIGHT($K109,2),AY109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AZ109,IF(RIGHT($K109,2)=RIGHT(BV$39,2),SUM($AV109:AZ109),0)+IF(RIGHT(BV$39,2)>RIGHT($K109,2),AZ109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BA109,IF(RIGHT($K109,2)=RIGHT(BW$39,2),SUM($AV109:BA109),0)+IF(RIGHT(BW$39,2)>RIGHT($K109,2),BA109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BB109,IF(RIGHT($K109,2)=RIGHT(BX$39,2),SUM($AV109:BB109),0)+IF(RIGHT(BX$39,2)>RIGHT($K109,2),BB109,0))","v":1.988},{"$f":"+IF($K109=\"Ongoing\",BC109,IF(RIGHT($K109,2)=RIGHT(BY$39,2),SUM($AV109:BC109),0)+IF(RIGHT(BY$39,2)>RIGHT($K109,2),BC109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BD109,IF(RIGHT($K109,2)=RIGHT(BZ$39,2),SUM($AV109:BD109),0)+IF(RIGHT(BZ$39,2)>RIGHT($K109,2),BD109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BE109,IF(RIGHT($K109,2)=RIGHT(CA$39,2),SUM($AV109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":0},null,{"$f":"+O109*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P109*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q109*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AD$15","v":2.3310190139680622},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,2.3310190139680623E-2,4.6620380279361245E-2,4.6620380279361245E-2,4.6620380279361245E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2025-26",50,50,null,null,null,null,null,null,null,null,2.1379999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"+S110-AD110-AO110","v":0},0,0,2.1379999999999999,0,0,null,0,0,0,0,0,0,0,2.138E-2,4.2759999999999999E-2,4.2759999999999999E-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},{"$f":"+IF($K110=\"Ongoing\",AW110,IF(RIGHT($K110,2)=RIGHT(BS$39,2),SUM($AV110:AW110),0)+IF(RIGHT(BS$39,2)>RIGHT($K110,2),AW110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BT$39,2),SUM($AV110:AX110),0)+IF(RIGHT(BT$39,2)>RIGHT($K110,2),AX110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AY110,IF(RIGHT($K110,2)=RIGHT(BU$39,2),SUM($AV110:AY110),0)+IF(RIGHT(BU$39,2)>RIGHT($K110,2),AY110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AZ110,IF(RIGHT($K110,2)=RIGHT(BV$39,2),SUM($AV110:AZ110),0)+IF(RIGHT(BV$39,2)>RIGHT($K110,2),AZ110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AV110:BA110),0)+IF(RIGHT(BW$39,2)>RIGHT($K110,2),BA110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BB110,IF(RIGHT($K110,2)=RIGHT(BX$39,2),SUM($AV110:BB110),0)+IF(RIGHT(BX$39,2)>RIGHT($K110,2),BB110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BC110,IF(RIGHT($K110,2)=RIGHT(BY$39,2),SUM($AV110:BC110),0)+IF(RIGHT(BY$39,2)>RIGHT($K110,2),BC110,0))","v":2.1379999999999999},{"$f":"+IF($K110=\"Ongoing\",BD110,IF(RIGHT($K110,2)=RIGHT(BZ$39,2),SUM($AV110:BD110),0)+IF(RIGHT(BZ$39,2)>RIGHT($K110,2),BD110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BE110,IF(RIGHT($K110,2)=RIGHT(CA$39,2),SUM($AV110:BE110),0)+IF(RIGHT(CA$39,2)>RIGHT($K110,2),BE110,0))","v":0},null,{"$f":"+O110*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P110*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q110*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AE$15","v":2.5645594471109567},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,2.5645594471109569E-2,5.1291188942219137E-2,5.1291188942219137E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2026-27",50,50,null,null,null,null,null,null,null,null,null,2.6469999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.6469999999999998,0,null,0,0,0,0,0,0,0,0,2.6469999999999997E-2,5.2939999999999994E-2,null,{"$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},{"$f":"+IF($K111=\"Ongoing\",AW111,IF(RIGHT($K111,2)=RIGHT(BS$39,2),SUM($AV111:AW111),0)+IF(RIGHT(BS$39,2)>RIGHT($K111,2),AW111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BT$39,2),SUM($AV111:AX111),0)+IF(RIGHT(BT$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BU$39,2),SUM($AV111:AY111),0)+IF(RIGHT(BU$39,2)>RIGHT($K111,2),AY111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AZ111,IF(RIGHT($K111,2)=RIGHT(BV$39,2),SUM($AV111:AZ111),0)+IF(RIGHT(BV$39,2)>RIGHT($K111,2),AZ111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BA111,IF(RIGHT($K111,2)=RIGHT(BW$39,2),SUM($AV111:BA111),0)+IF(RIGHT(BW$39,2)>RIGHT($K111,2),BA111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BB111,IF(RIGHT($K111,2)=RIGHT(BX$39,2),SUM($AV111:BB111),0)+IF(RIGHT(BX$39,2)>RIGHT($K111,2),BB111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BC111,IF(RIGHT($K111,2)=RIGHT(BY$39,2),SUM($AV111:BC111),0)+IF(RIGHT(BY$39,2)>RIGHT($K111,2),BC111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BD111,IF(RIGHT($K111,2)=RIGHT(BZ$39,2),SUM($AV111:BD111),0)+IF(RIGHT(BZ$39,2)>RIGHT($K111,2),BD111,0))","v":2.6469999999999998},{"$f":"+IF($K111=\"Ongoing\",BE111,IF(RIGHT($K111,2)=RIGHT(CA$39,2),SUM($AV111:BE111),0)+IF(RIGHT(CA$39,2)>RIGHT($K111,2),BE111,0))","v":0},null,{"$f":"+O111*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P111*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q111*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AF$15","v":3.2481392891497958},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,3.2481392891497957E-2,6.4962785782995913E-2]
[null,null,"WW Treatment",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2027-28",50,50,null,null,null,null,null,null,null,null,null,null,1.2629999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.2629999999999999,null,0,0,0,0,0,0,0,0,0,1.2629999999999999E-2,null,{"$f":"+IF($K112=\"Ongoing\",AV112,IF(RIGHT($K112,2)=RIGHT(BR$39,2),SUM($AV112:AV112),0)+IF(RIGHT(BR$39,2)>RIGHT($K112,2),AV112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AW112,IF(RIGHT($K112,2)=RIGHT(BS$39,2),SUM($AV112:AW112),0)+IF(RIGHT(BS$39,2)>RIGHT($K112,2),AW112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AX112,IF(RIGHT($K112,2)=RIGHT(BT$39,2),SUM($AV112:AX112),0)+IF(RIGHT(BT$39,2)>RIGHT($K112,2),AX112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AY112,IF(RIGHT($K112,2)=RIGHT(BU$39,2),SUM($AV112:AY112),0)+IF(RIGHT(BU$39,2)>RIGHT($K112,2),AY112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AZ112,IF(RIGHT($K112,2)=RIGHT(BV$39,2),SUM($AV112:AZ112),0)+IF(RIGHT(BV$39,2)>RIGHT($K112,2),AZ112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BA112,IF(RIGHT($K112,2)=RIGHT(BW$39,2),SUM($AV112:BA112),0)+IF(RIGHT(BW$39,2)>RIGHT($K112,2),BA112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BB112,IF(RIGHT($K112,2)=RIGHT(BX$39,2),SUM($AV112:BB112),0)+IF(RIGHT(BX$39,2)>RIGHT($K112,2),BB112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BC112,IF(RIGHT($K112,2)=RIGHT(BY$39,2),SUM($AV112:BC112),0)+IF(RIGHT(BY$39,2)>RIGHT($K112,2),BC112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BD112,IF(RIGHT($K112,2)=RIGHT(BZ$39,2),SUM($AV112:BD112),0)+IF(RIGHT(BZ$39,2)>RIGHT($K112,2),BD112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BE112,IF(RIGHT($K112,2)=RIGHT(CA$39,2),SUM($AV112:BE112),0)+IF(RIGHT(CA$39,2)>RIGHT($K112,2),BE112,0))","v":1.2629999999999999},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$15","v":1.5854760560660008},null,0,0,0,0,0,0,0,0,0,1.5854760560660007E-2]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2018-19",100,100,null,1.1850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1850000000000001,0,0,0,0,0,0,0,0,0,null,5.9250000000000006E-3,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,1.1850000000000001E-2,null,{"$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":1.1850000000000001},{"$f":"+IF($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$15","v":1.2122549999999999},{"$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$15","v":0},null,6.0612749999999996E-3,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2,1.2122549999999999E-2]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2019-20",100,100,null,null,1.077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.077,0,0,0,0,0,0,0,0,null,0,5.385E-3,1.077E-2,1.077E-2,1.077E-2,1.077E-2,1.077E-2,1.077E-2,1.077E-2,1.077E-2,null,{"$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":1.077},{"$f":"+IF($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$15","v":1.1271117329999998},{"$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$15","v":0},null,0,5.6355586649999992E-3,1.1271117329999998E-2,1.1271117329999998E-2,1.1271117329999998E-2,1.1271117329999998E-2,1.1271117329999998E-2,1.1271117329999998E-2,1.1271117329999998E-2,1.1271117329999998E-2]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2020-21",100,100,null,null,null,0.34499999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.34499999999999997,0,0,0,0,0,0,0,null,0,0,1.725E-3,3.4499999999999999E-3,3.4499999999999999E-3,3.4499999999999999E-3,3.4499999999999999E-3,3.4499999999999999E-3,3.4499999999999999E-3,3.4499999999999999E-3,null,{"$f":"+IF($K115=\"Ongoing\",AV115,IF(RIGHT($K115,2)=RIGHT(BR$39,2),SUM($AV115:AV115),0)+IF(RIGHT(BR$39,2)>RIGHT($K115,2),AV115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AW115,IF(RIGHT($K115,2)=RIGHT(BS$39,2),SUM($AV115:AW115),0)+IF(RIGHT(BS$39,2)>RIGHT($K115,2),AW115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AX115,IF(RIGHT($K115,2)=RIGHT(BT$39,2),SUM($AV115:AX115),0)+IF(RIGHT(BT$39,2)>RIGHT($K115,2),AX115,0))","v":0.34499999999999997},{"$f":"+IF($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$15","v":0.36935671261499986},{"$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$15","v":0},null,0,0,1.8467835630749992E-3,3.6935671261499985E-3,3.6935671261499985E-3,3.6935671261499985E-3,3.6935671261499985E-3,3.6935671261499985E-3,3.6935671261499985E-3,3.6935671261499985E-3]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2021-22",100,100,null,null,null,null,0.57499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.57499999999999996,0,0,0,0,0,0,null,0,0,0,2.875E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,null,{"$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":0.57499999999999996},{"$f":"+IF($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$15","v":0.62975319500857474},{"$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$15","v":0},null,0,0,0,3.1487659750428737E-3,6.2975319500857474E-3,6.2975319500857474E-3,6.2975319500857474E-3,6.2975319500857474E-3,6.2975319500857474E-3,6.2975319500857474E-3]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2022-23",100,100,null,null,null,null,null,0.40500000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.40500000000000003,0,0,0,0,0,null,0,0,0,0,2.0250000000000003E-3,4.0500000000000006E-3,4.0500000000000006E-3,4.0500000000000006E-3,4.0500000000000006E-3,4.0500000000000006E-3,null,{"$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":0.40500000000000003},{"$f":"+IF($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$15","v":0.45376729563474372},{"$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$15","v":0},null,0,0,0,0,2.2688364781737187E-3,4.5376729563474374E-3,4.5376729563474374E-3,4.5376729563474374E-3,4.5376729563474374E-3,4.5376729563474374E-3]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2023-24",100,100,null,null,null,null,null,null,5.6269999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.6269999999999998,0,0,0,0,null,0,0,0,0,0,2.8135E-2,5.6270000000000001E-2,5.6270000000000001E-2,5.6270000000000001E-2,5.6270000000000001E-2,null,{"$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":5.6269999999999998},{"$f":"+IF($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$15","v":6.4495693572964106},{"$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$15","v":0},null,0,0,0,0,0,3.224784678648205E-2,6.44956935729641E-2,6.44956935729641E-2,6.44956935729641E-2,6.44956935729641E-2]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2024-25",100,100,null,null,null,null,null,null,null,5.4320000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.4320000000000004,0,0,0,null,0,0,0,0,0,0,2.7160000000000004E-2,5.4320000000000007E-2,5.4320000000000007E-2,5.4320000000000007E-2,null,{"$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":5.4320000000000004},{"$f":"+IF($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$15","v":6.3692632212648466},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,3.1846316106324234E-2,6.3692632212648467E-2,6.3692632212648467E-2,6.3692632212648467E-2]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2025-26",100,100,null,null,null,null,null,null,null,null,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.65,0,0,null,0,0,0,0,0,0,0,3.2500000000000003E-3,6.5000000000000006E-3,6.5000000000000006E-3,null,{"$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":0.65},{"$f":"+IF($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$15","v":0.77968364856039385},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,3.8984182428019694E-3,7.7968364856039387E-3,7.7968364856039387E-3]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2026-27",100,100,null,null,null,null,null,null,null,null,null,3.0781109999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.0781109999999998,0,null,0,0,0,0,{"$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$38,0)))))","v":0},0,0,0,1.5390554999999998E-2,3.0781109999999997E-2,null,{"$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":3.0781109999999998},{"$f":"+IF($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$15","v":3.7771565075421862},{"$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$38,0)))))","v":0},0,0,0,1.8885782537710932E-2,3.7771565075421863E-2]
[null,null,"Storages",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","2027-28",100,100,null,null,null,null,null,null,null,null,null,null,4.2750000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,4.2750000000000004,null,0,{"$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$38,0)))))","v":0},0,0,0,0,0,0,0,2.1375000000000002E-2,null,{"$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":4.2750000000000004},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$15","v":5.3665163417910957},null,0,{"$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$38,0)))))","v":0},0,0,0,0,0,0,0,2.6832581708955479E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2018-19",25,25,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31850000000000001,0,0,0,0,0,0,0,0,0,null,6.3699999999999998E-3,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,null,{"$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":0.31850000000000001},{"$f":"+IF($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$15","v":0.32582549999999999},{"$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$15","v":0},null,6.5165099999999997E-3,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2,1.3033019999999999E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2019-20",25,25,null,null,0.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.53,0,0,0,0,0,0,0,0,null,0,1.06E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,2.12E-2,null,{"$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":0.53},{"$f":"+IF($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$15","v":0.5546603699999999},{"$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$15","v":0},null,0,1.1093207399999997E-2,2.2186414799999995E-2,2.2186414799999995E-2,2.2186414799999995E-2,2.2186414799999995E-2,2.2186414799999995E-2,2.2186414799999995E-2,2.2186414799999995E-2,2.2186414799999995E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2020-21",25,25,null,null,null,1.4524999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.4524999999999999,0,0,0,0,0,0,0,null,0,0,2.9049999999999999E-2,5.8099999999999999E-2,5.8099999999999999E-2,5.8099999999999999E-2,5.8099999999999999E-2,5.8099999999999999E-2,5.8099999999999999E-2,5.8099999999999999E-2,null,{"$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":1.4524999999999999},{"$f":"+IF($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$15","v":1.5550452900674994},{"$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$15","v":0},null,0,0,3.1100905801349988E-2,6.2201811602699976E-2,6.2201811602699976E-2,6.2201811602699976E-2,6.2201811602699976E-2,6.2201811602699976E-2,6.2201811602699976E-2,6.2201811602699976E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2021-22",25,25,null,null,null,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.31850000000000001,0,0,0,0,0,0,null,0,0,0,6.3699999999999998E-3,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,null,{"$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":0.31850000000000001},{"$f":"+IF($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$15","v":0.34882850888735839},{"$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$15","v":0},null,0,0,0,6.9765701777471682E-3,1.3953140355494336E-2,1.3953140355494336E-2,1.3953140355494336E-2,1.3953140355494336E-2,1.3953140355494336E-2,1.3953140355494336E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2022-23",25,25,null,null,null,null,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.31850000000000001,0,0,0,0,0,null,0,0,0,0,6.3699999999999998E-3,1.274E-2,1.274E-2,1.274E-2,1.274E-2,1.274E-2,null,{"$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":0.31850000000000001},{"$f":"+IF($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$15","v":0.35685156459176759},{"$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$15","v":0},null,0,0,0,0,7.1370312918353522E-3,1.4274062583670704E-2,1.4274062583670704E-2,1.4274062583670704E-2,1.4274062583670704E-2,1.4274062583670704E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2023-24",25,25,null,null,null,null,null,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.31850000000000001,0,0,0,0,null,0,0,0,0,0,6.3699999999999998E-3,1.274E-2,1.274E-2,1.274E-2,1.274E-2,null,{"$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":0.31850000000000001},{"$f":"+IF($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$15","v":0.36505915057737814},{"$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$15","v":0},null,0,0,0,0,0,7.3011830115475625E-3,1.4602366023095125E-2,1.4602366023095125E-2,1.4602366023095125E-2,1.4602366023095125E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2024-25",25,25,null,null,null,null,null,null,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.31850000000000001,0,0,0,null,0,0,0,0,0,0,6.3699999999999998E-3,1.274E-2,1.274E-2,1.274E-2,null,{"$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":0.31850000000000001},{"$f":"+IF($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$15","v":0.37345551104065783},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,7.469110220813157E-3,1.4938220441626314E-2,1.4938220441626314E-2,1.4938220441626314E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2025-26",25,25,null,null,null,null,null,null,null,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.31850000000000001,0,0,null,0,0,0,0,0,0,0,6.3699999999999998E-3,1.274E-2,1.274E-2,null,{"$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":0.31850000000000001},{"$f":"+IF($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$15","v":0.38204498779459295},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,7.6408997558918591E-3,1.5281799511783718E-2,1.5281799511783718E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2026-27",25,25,null,null,null,null,null,null,null,null,null,0.36849999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.36849999999999999,0,null,0,0,0,0,0,0,0,0,7.3699999999999998E-3,1.474E-2,null,{"$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":0.36849999999999999},{"$f":"+IF($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$15","v":0.4521871280890441},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,9.0437425617808827E-3,1.8087485123561765E-2]
[null,null,"Plant & Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2027-28",25,25,null,null,null,null,null,null,null,null,null,null,0.31850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O132-Z132-AK132","v":0},0,0,0,0,0,0,0,0,0.31850000000000001,null,0,0,0,0,0,0,0,0,0,6.3699999999999998E-3,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":0.31850000000000001},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$15","v":0.39982115903168747},null,0,0,0,0,0,0,0,0,0,7.99642318063375E-3]
[null,null,"Resuse",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2023-24",70,70,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,null,0,0,0,0,0,1.8428571428571426E-3,3.9928571428571426E-3,4.6071428571428565E-3,5.2214285714285704E-3,5.8357142857142844E-3,null,{"$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":0.25799999999999995},{"$f":"+IF($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":4.2999999999999997E-2},{"$f":"+IF($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":4.2999999999999997E-2},{"$f":"+IF($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":4.2999999999999997E-2},{"$f":"+IF($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":4.2999999999999997E-2},null,{"$f":"+O133*KeyAssumptionsPriceControl_FO!X$15","v":4.3988999999999993E-2},{"$f":"+P133*KeyAssumptionsPriceControl_FO!Y$15","v":4.5000746999999987E-2},{"$f":"+Q133*KeyAssumptionsPriceControl_FO!Z$15","v":4.6035764180999986E-2},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AA$15","v":4.7094586757162979E-2},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AB$15","v":4.8177762252577722E-2},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AC$15","v":4.9285850784386999E-2},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AD$15","v":5.0419425352427896E-2},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AE$15","v":5.1579072135533741E-2},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AF$15","v":5.2765390794651007E-2},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AG$15","v":5.3978994782927975E-2},null,3.1420714285714283E-4,9.4984819285714268E-4,1.6001089870071425E-3,2.2653257794225923E-3,2.9458425580635977E-3,3.6420112226133458E-3,4.3541917664477381E-3,5.0827524627903202E-3,5.8280700551487834E-3,6.5905299521314903E-3]
[null,null,"Water Transfer PS",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2023-24",50,50,null,0.20215,0.20215,0.26915,0.26915,0.26915,0.24215,0.24215,0.24215,0.24215,0.24215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20215,0.20215,0.26915,0.26915,0.26915,0.24215,0.24215,0.24215,0.24215,0.24215,null,0,0,0,0,0,1.4539E-2,3.14995E-2,3.63425E-2,4.11855E-2,4.6028500000000007E-2,null,{"$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":1.4539},{"$f":"+IF($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":0.24215},{"$f":"+IF($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":0.24215},{"$f":"+IF($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":0.24215},{"$f":"+IF($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":0.24215},null,{"$f":"+O134*KeyAssumptionsPriceControl_FO!X$15","v":0.20679944999999997},{"$f":"+P134*KeyAssumptionsPriceControl_FO!Y$15","v":0.21155583734999997},{"$f":"+Q134*KeyAssumptionsPriceControl_FO!Z$15","v":0.28815176579804991},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AA$15","v":0.29477925641140507},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AB$15","v":0.30155917930886733},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AC$15","v":0.27754811087068171},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AD$15","v":0.28393171742070739},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AE$15","v":0.29046214692138361},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AF$15","v":0.2971427763005754},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AG$15","v":0.30397706015548859},null,2.0679944999999998E-3,6.2515473734999997E-3,1.1248623404980496E-2,1.7077933627075048E-2,2.3041317984277769E-2,2.8832390886073263E-2,3.4447189168987154E-2,4.0191127812408065E-2,4.6067177044627657E-2,5.2078375409188297E-2]
[null,null,"Motor Vehicle",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2023-24",10,10,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,null,0,0,0,0,0,0.19500000000000001,0.42249999999999999,0.48749999999999993,0.55249999999999999,0.61750000000000005,null,{"$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":3.9},{"$f":"+IF($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":0.65},{"$f":"+IF($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":0.65},{"$f":"+IF($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":0.65},{"$f":"+IF($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":0.65},null,{"$f":"+O135*KeyAssumptionsPriceControl_FO!X$15","v":0.66494999999999993},{"$f":"+P135*KeyAssumptionsPriceControl_FO!Y$15","v":0.68024384999999987},{"$f":"+Q135*KeyAssumptionsPriceControl_FO!Z$15","v":0.69588945854999984},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AA$15","v":0.71189491609664979},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AB$15","v":0.72826849916687264},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AC$15","v":0.74501867464771054},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AD$15","v":0.76215410416460783},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AE$15","v":0.77968364856039385},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AF$15","v":0.79761637247728279},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AG$15","v":0.81596154904426021},null,3.3247499999999999E-2,0.10050719249999999,0.16931385792749998,0.23970307665983245,0.3117112474230086,0.38537560611373772,0.46073424505435362,0.53782613269060364,0.61669113374248763,0.69737002981856466]
[null,null,"IT Equipment",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2023-24",10,10,null,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,0.37075000000000002,null,0,0,0,0,0,0.11122500000000002,0.24098750000000005,0.27806250000000005,0.31513750000000007,0.35221250000000004,null,{"$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":2.2245000000000004},{"$f":"+IF($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":0.37075000000000002},{"$f":"+IF($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":0.37075000000000002},{"$f":"+IF($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":0.37075000000000002},{"$f":"+IF($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":0.37075000000000002},null,{"$f":"+O136*KeyAssumptionsPriceControl_FO!X$15","v":0.37927725000000001},{"$f":"+P136*KeyAssumptionsPriceControl_FO!Y$15","v":0.38800062674999997},{"$f":"+Q136*KeyAssumptionsPriceControl_FO!Z$15","v":0.39692464116524989},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AA$15","v":0.40605390791205065},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AB$15","v":0.41539314779402775},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AC$15","v":0.4249471901932903},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AD$15","v":0.43472097556773598},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AE$15","v":0.44471955800579388},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AF$15","v":0.45494810783992706},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AG$15","v":0.46541191432024531},null,1.8963862500000001E-2,5.7327756337500001E-2,9.6574019733262489E-2,0.13672294718712752,0.17779529997243143,0.21981231687179734,0.26279572515984867,0.30676775183852517,0.35175113513081124,0.39776913623881982]
[null,null,"Facilities",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2020-21",50,50,null,0.3,2.3458380000000001,0,0,0,0,0.05,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,2.3458380000000001,0,0,0,0,0.05,0,0,0,null,0,0,2.645838E-2,5.291676E-2,5.291676E-2,5.291676E-2,5.3416760000000001E-2,5.3916759999999994E-2,5.3916759999999994E-2,5.3916759999999994E-2,null,{"$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":2.6458379999999999},{"$f":"+IF($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":0.05},{"$f":"+IF($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$15","v":0.30689999999999995},{"$f":"+P137*KeyAssumptionsPriceControl_FO!Y$15","v":2.4549874963019995},{"$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$15","v":5.862723878189291E-2},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.0689999999999997E-3,3.0687874963019994E-2,5.5237749926039983E-2,5.5237749926039983E-2,5.5237749926039983E-2,5.5237749926039983E-2,5.5824022313858912E-2,5.6410294701677841E-2,5.6410294701677841E-2,5.6410294701677841E-2]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K142=\"Ongoing\",AV142,IF(RIGHT($K142,2)=RIGHT(BR$39,2),SUM($AV142:AV142),0)+IF(RIGHT(BR$39,2)>RIGHT($K142,2),AV142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AW142,IF(RIGHT($K142,2)=RIGHT(BS$39,2),SUM($AV142:AW142),0)+IF(RIGHT(BS$39,2)>RIGHT($K142,2),AW142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AX142,IF(RIGHT($K142,2)=RIGHT(BT$39,2),SUM($AV142:AX142),0)+IF(RIGHT(BT$39,2)>RIGHT($K142,2),AX142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AY142,IF(RIGHT($K142,2)=RIGHT(BU$39,2),SUM($AV142:AY142),0)+IF(RIGHT(BU$39,2)>RIGHT($K142,2),AY142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AZ142,IF(RIGHT($K142,2)=RIGHT(BV$39,2),SUM($AV142:AZ142),0)+IF(RIGHT(BV$39,2)>RIGHT($K142,2),AZ142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BA142,IF(RIGHT($K142,2)=RIGHT(BW$39,2),SUM($AV142:BA142),0)+IF(RIGHT(BW$39,2)>RIGHT($K142,2),BA142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BB142,IF(RIGHT($K142,2)=RIGHT(BX$39,2),SUM($AV142:BB142),0)+IF(RIGHT(BX$39,2)>RIGHT($K142,2),BB142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BC142,IF(RIGHT($K142,2)=RIGHT(BY$39,2),SUM($AV142:BC142),0)+IF(RIGHT(BY$39,2)>RIGHT($K142,2),BC142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BD142,IF(RIGHT($K142,2)=RIGHT(BZ$39,2),SUM($AV142:BD142),0)+IF(RIGHT(BZ$39,2)>RIGHT($K142,2),BD142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BE142,IF(RIGHT($K142,2)=RIGHT(CA$39,2),SUM($AV142:BE142),0)+IF(RIGHT(CA$39,2)>RIGHT($K142,2),BE142,0))","v":0},null,{"$f":"+O142*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P142*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q142*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R142*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S142*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T142*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U142*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capex_FO_AC","index":5,"n_rows":92,"n_cols":33,"rows_kept":92,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per 2013 Decision"]
[null,"Go to Table of Contents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s3.9.1 guidance"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,null,null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Capital Expenditure Summary"]
[]
[null,null,null,null,"Water",null,null,null,null,{"$f":"+J37","v":0},0,0,0,0,0,0,0,3.9664963737325323,{"$f":"+S37","v":3.0949999999999998},{"$f":"+T37","v":2.8569999999999998},3.3090000000000002,4.8128769399999989,28.6780880544,12.950824101660558,9.3667510000000007,9.3194071016605555,9.5504470000000001,5.9496311016605565,{"$f":"+AC37","v":12.706551000000001},13.004756101660556,8.5971499999999992,11.635067101660557,11.624583000000001]
[null,null,null,null,"Sewerage",null,null,null,null,{"$f":"+J44","v":0},0,0,0,0,0,0,0,5.5172570864968957,{"$f":"+S44","v":10.115497733798048},{"$f":"+T44","v":17.435725266811954},7.3511467762256553,2.4765479825000001,3.7576134404000001,7.0130339999999993,7.7231030000000001,7.1009039999999999,7.3577417999999994,11.900909799999999,{"$f":"+AC44","v":7.4797517999999998},12.570706799999998,12.543350799999999,7.0751328000000004,6.0476998000000002]
[null,null,null,null,"Recycled Water",null,null,null,null,{"$f":"+J51","v":0},0,0,0,0,0,0,0,0,{"$f":"+S51","v":0},{"$f":"+T51","v":0},0,0,0.40850200000000003,0,0,0,0,0,{"$f":"+AC51","v":0},0,0,0,0]
[null,null,null,null,"Rural Water",null,null,null,null,{"$f":"+J58","v":0},0,0,0,0,0,0,0,0,{"$f":"+S58","v":0},{"$f":"+T58","v":0},0,0,0,0,0,0,0,0,{"$f":"+AC58","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,{"$f":"+J65","v":0},0,0,0,0,0,0,0,0,{"$f":"+S65","v":0},{"$f":"+T65","v":0},0,0,0,0,0,0,0,0,{"$f":"+AC65","v":0},0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,{"$f":"+SUM(J12:J16)","v":0},0,0,0,0,0,0,0,9.483753460229428,13.210497733798046,20.292725266811953,10.660146776225655,7.2894249224999985,32.844203494799999,19.963858101660556,17.089854000000003,16.420311101660555,16.908188799999998,17.850540901660555,{"$f":"+SUM(AC12:AC16)","v":20.1863028},25.575462901660554,21.140500799999998,18.710199901660559,17.672282800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Capex for 3rd Reg Period",{"$f":"SUM(S17:W17)","v":84.296998194135654},null,null,null,"Prescribed Capex for 4th Reg Period",{"$f":"SUM(X17:AB17)","v":88.232752904981666}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB18-W18,\"-\")","v":3.9357547108460125},{"$f":"IFERROR(AB18/W18-1,\"-\")","v":4.6689144277498373E-2}]
[null,null,null,null,"Government contributions",null,null,null,null,{"$f":"+J76","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+T76","v":0},{"$f":"+U76","v":0},5.6169129499999997,24.5,0,0,0,0,0,{"$f":"+AC76","v":0},0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,{"$f":"+J84","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+T84","v":0},{"$f":"+U84","v":0},0,0,0,0,0,0,0,{"$f":"+AC84","v":0},0,0,0,0]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,{"$f":"+J88","v":0},{"$f":"+K88","v":0},{"$f":"+L88","v":0},0,0,0,0,0,{"$f":"+R88","v":1.2548364126139793},1.6078796230873227,1.6368561590163493,0.25418723932385845,0.71800589737090004,0.7,{"$f":"+X88","v":0.7},{"$f":"+Y88","v":0.7},{"$f":"+Z88","v":0.7},{"$f":"+AA88","v":0.7},{"$f":"+AB88","v":0.7},{"$f":"+AC88","v":0.7},0.7,0.7,0.7,0.7]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,{"$f":"+J91","v":0},{"$f":"+K91","v":0},0,0,0,0,0,0,{"$f":"+R91","v":0.57873681892480078},0.41938849287920582,0.56050861168438915,1.3020376001510787,0.34072398206079996,0.5,{"$f":"+X91","v":0.5},{"$f":"+Y91","v":0.5},{"$f":"+Z91","v":0.5},{"$f":"+AA91","v":0.5},{"$f":"+AB91","v":0.5},{"$f":"+AC91","v":0.5},0.5,0.5,0.5,0.5]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},0,0,0,0,0,0,{"$f":"R92","v":0.31666931952834187},0.27819992791308651,0.32361192546800832,1.402984727176555,0.27998779170400001,0.15,{"$f":"X92","v":0.15},{"$f":"Y92","v":0.15},{"$f":"Z92","v":0.15},{"$f":"AA92","v":0.15},{"$f":"AB92","v":0.15},{"$f":"AC92","v":0.15},0.15,0.15,0.15,0.15]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK",{"$f":"+'Capex_FO input'!D29","v":19.963858101660556},{"$f":"+'Capex_FO input'!E29","v":17.089854000000003},{"$f":"+'Capex_FO input'!F29","v":16.420311101660555},{"$f":"+'Capex_FO input'!G29","v":16.908188799999998},{"$f":"+'Capex_FO input'!H29","v":17.850540901660551},{"$f":"+'Capex_FO input'!I29","v":20.1863028},{"$f":"+'Capex_FO input'!J29","v":25.575462901660558},{"$f":"+'Capex_FO input'!K29","v":21.140500799999995},{"$f":"+'Capex_FO input'!L29","v":18.710199901660552},{"$f":"+'Capex_FO input'!M29","v":17.672282799999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIFFERENCE",{"$f":"+X28-X17","v":0},{"$f":"+Y28-Y17","v":0},0,0,0,0,0,0,0,0]
[null,"Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEST",{"$f":"+X28=X17","v":true},{"$f":"+Y28=Y17","v":true},true,true,true,true,true,true,true,true]
[]
[null,null,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,0.54309808128908899,0.86099999999999999,0.23400000000000001,0.379,2.5135552999999993,25.237874600000001,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":8.2415280000000006},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":1.077},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.34499999999999997},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.57499999999999996},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.40500000000000003},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":5.6269999999999998},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":5.4320000000000004},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":0.65},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":3.0781109999999998},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$33)","v":4.2750000000000004}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,0.67583080991371369,1.1759999999999999,1.381,1.4419999999999999,0.66350584000000012,2.1718280548000002,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":1.9076061016605561},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":2.2034229999999999},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":5.2862501016605563},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":5.6397900000000005},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":2.2564741016605563},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":4.0544010000000004},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":2.1476061016605561},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":2.077},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":2.184806101660556},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$34)","v":2.2484329999999999}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3295394983899897,0.11899999999999999,0.40300000000000002,0.22800000000000001,0.30925767999999987,0.33193900000000004,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":0.31},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":0.4},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":1.496667},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":1.2216670000000001},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":1.4716670000000001},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":1.524},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.8740000000000001},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.3689999999999998},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":4.7709999999999999},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$35)","v":3.5}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,1.4180279841397396,0.93899999999999995,0.83899999999999997,1.26,1.3265581199999998,0.93644639959999998,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":2.4916899999999997},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":5.6863280000000005},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":2.1914899999999999},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":2.1139899999999998},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.8164899999999999},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.50115},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.55115},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.50115},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.6011500000000001},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$36)","v":1.6011500000000001}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C32)","v":"Total Water"},null,null,null,null,null,null,{"$f":"+SUM(J33:J36)","v":0},{"$f":"+SUM(K33:K36)","v":0},{"$f":"+SUM(L33:L36)","v":0},0,0,0,0,0,3.9664963737325323,3.0949999999999998,2.8569999999999998,3.3090000000000002,4.8128769399999989,28.6780880544,{"$f":"+SUM(X33:X36)","v":12.950824101660558},{"$f":"+SUM(Y33:Y36)","v":9.3667510000000007},{"$f":"+SUM(Z33:Z36)","v":9.3194071016605555},{"$f":"+SUM(AA33:AA36)","v":9.5504470000000001},{"$f":"+SUM(AB33:AB36)","v":5.9496311016605565},{"$f":"+SUM(AC33:AC36)","v":12.706551000000001},13.004756101660556,8.5971499999999992,11.635067101660557,11.624583000000001]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3548386058444022,null,0,0,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$40)","v":0}]
[null,null,null,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,2.119299233706506,4.0714500693001954,8.3451610320379501,6.0764651677372656,1.0212569,2.2241984400000003,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":5.3765339999999995},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":5.9081030000000005},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":4.0537369999999999},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":5.3145747999999999},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":9.1547427999999993},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":4.5802518000000001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":9.5712067999999988},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":9.3938507999999992},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":3.3666327999999996},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$41)","v":3.7731998}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,2.1248297640658658,5.1742918320419919,4.7009675964394679,0.13450374115543073,0.51062845000000001,0.12765699999999999,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.625},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.59199999999999997},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":0.901667},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":1.0316669999999999},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":1.734667},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":1.8879999999999999},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":1.988},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":2.1379999999999999},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":2.6469999999999998},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$42)","v":1.2629999999999999}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.2731280887245244,0.86975583245585941,1.0347580324901329,1.1401778673329588,0.94466263249999993,1.4057580003999997,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.2230000000000001},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":2.1454999999999997},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0615000000000001},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$43)","v":1.0115000000000001}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C39)","v":"Total Sewerage"},null,null,null,null,null,null,{"$f":"+SUM(J40:J43)","v":0},{"$f":"+SUM(K40:K43)","v":0},0,0,0,0,0,0,5.5172570864968957,10.115497733798048,17.435725266811954,7.3511467762256553,2.4765479825000001,3.7576134404000001,{"$f":"+SUM(X40:X43)","v":7.0130339999999993},{"$f":"+SUM(Y40:Y43)","v":7.7231030000000001},{"$f":"+SUM(Z40:Z43)","v":7.1009039999999999},{"$f":"+SUM(AA40:AA43)","v":7.3577417999999994},{"$f":"+SUM(AB40:AB43)","v":11.900909799999999},{"$f":"+SUM(AC40:AC43)","v":7.4797517999999998},12.570706799999998,12.543350799999999,7.0751328000000004,6.0476998000000002]
[]
[null,null,{"$f":"E14","v":"Recycled Water"}]
[null,null,null,{"$f":"+D40","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$47)","v":0}]
[null,null,null,{"$f":"+D41","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40850200000000003,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$48)","v":0}]
[null,null,null,{"$f":"+D42","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$49)","v":0}]
[null,null,null,{"$f":"+D43","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$50)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C46)","v":"Total Recycled Water"},null,null,null,null,null,null,{"$f":"+SUM(J47:J50)","v":0},{"$f":"+SUM(K47:K50)","v":0},{"$f":"+SUM(L47:L50)","v":0},{"$f":"+SUM(M47:M50)","v":0},{"$f":"+SUM(N47:N50)","v":0},0,0,0,0,0,0,0,0,0.40850200000000003,{"$f":"+SUM(X47:X50)","v":0},{"$f":"+SUM(Y47:Y50)","v":0},{"$f":"+SUM(Z47:Z50)","v":0},{"$f":"+SUM(AA47:AA50)","v":0},{"$f":"+SUM(AB47:AB50)","v":0},{"$f":"+SUM(AC47:AC50)","v":0},0,0,0,0]
[]
[null,null,{"$f":"E15","v":"Rural Water"}]
[null,null,null,{"$f":"+D47","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D48","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$55)","v":0}]
[null,null,null,{"$f":"+D49","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$56)","v":0}]
[null,null,null,{"$f":"+D50","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$57)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C53)","v":"Total Rural Water"},null,null,null,null,null,null,{"$f":"+SUM(J54:J57)","v":0},{"$f":"+SUM(K54:K57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X54:X57)","v":0},{"$f":"+SUM(Y54:Y57)","v":0},{"$f":"+SUM(Z54:Z57)","v":0},{"$f":"+SUM(AA54:AA57)","v":0},{"$f":"+SUM(AB54:AB57)","v":0},{"$f":"+SUM(AC54:AC57)","v":0},0,0,0,0]
[]
[null,null,"Bulk Water"]
[null,null,null,{"$f":"+D54","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$61)","v":0}]
[null,null,null,{"$f":"+D55","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$62)","v":0}]
[null,null,null,{"$f":"+D56","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$63)","v":0}]
[null,null,null,{"$f":"+D57","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1017,'Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1017,Capex_FO_AC!$D$64)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C60)","v":"Total Bulk Water"},null,null,null,null,null,null,{"$f":"+SUM(J61:J64)","v":0},{"$f":"+SUM(K61:K64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X61:X64)","v":0},{"$f":"+SUM(Y61:Y64)","v":0},{"$f":"+SUM(Z61:Z64)","v":0},{"$f":"+SUM(AA61:AA64)","v":0},{"$f":"+SUM(AB61:AB64)","v":0},{"$f":"+SUM(AC61:AC64)","v":0},0,0,0,0]
[]
[]
[null,null,null,"Above figures include contributions from:"]
[]
[null,null,null,null,"Government contributions"]
[null,null,null,null,null,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$71,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$72,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C46","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$73,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C53","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$74,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,null,{"$f":"C60","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6169129499999997,24.5,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!Z$42:Z$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AA$42:AA$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AB$42:AB$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AC$42:AC$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AD$42:AD$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AE$42:AE$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AF$42:AF$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AG$42:AG$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AH$42:AH$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$75,'Capex_FO input'!AI$42:AI$1017)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E70)","v":"Total Government contributions"},null,null,null,null,{"$f":"+SUM(J71:J75)","v":0},{"$f":"SUM(K71:K75)","v":0},{"$f":"SUM(L71:L75)","v":0},{"$f":"SUM(M71:M75)","v":0},{"$f":"+SUM(N71:N75)","v":0},0,0,0,0,0,0,0,5.6169129499999997,24.5,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$79,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$80,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"+F73","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$81,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"+F74","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$82,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,null,{"$f":"F75","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AK$42:AK$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AL$42:AL$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AM$42:AM$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AN$42:AN$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AO$42:AO$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AP$42:AP$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AQ$42:AQ$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AR$42:AR$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AS$42:AS$1017)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1017,Capex_FO_AC!$F$83,'Capex_FO input'!AT$42:AT$1017)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E78)","v":"Total Customer contributions"},null,null,null,null,{"$f":"+SUM(J79:J83)","v":0},{"$f":"SUM(K79:K83)","v":0},{"$f":"SUM(L79:L83)","v":0},{"$f":"SUM(M79:M83)","v":0},{"$f":"+SUM(N79:N83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2548364126139793,1.6078796230873227,1.6368561590163493,0.25418723932385845,0.71800589737090004,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,0.57873681892480078,0.41938849287920582,0.56050861168438915,1.3020376001510787,0.34072398206079996,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,0.31666931952834187,0.27819992791308651,0.32361192546800832,1.402984727176555,0.27998779170400001,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]

{"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,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[]
[null,null,null,null,null,"Operating Expenditure"]
[null,null,null,null,null,null,"Total Prescribed Operating Expenditure",null,null,null,{"$f":"Opex_Breakdown!K37","v":0},{"$f":"Opex_Breakdown!L37","v":0},{"$f":"Opex_Breakdown!M37","v":0},{"$f":"Opex_Breakdown!N37","v":0},{"$f":"Opex_Breakdown!O37","v":0},{"$f":"Opex_Breakdown!P37","v":0},{"$f":"Opex_Breakdown!Q37","v":0},{"$f":"Opex_Breakdown!R37","v":18.282827261970166},{"$f":"Opex_Breakdown!S37","v":17.608778751879299},{"$f":"Opex_Breakdown!T37","v":17.183595970089851},{"$f":"Opex_Breakdown!U37","v":19.240242850202996},{"$f":"Opex_Breakdown!V37","v":18.658492624782642},{"$f":"Opex_Breakdown!W37","v":18.273397850880318},{"$f":"+Opex_FO!X95","v":20.939597888725775},{"$f":"+Opex_FO!Y95","v":21.258232613229101},{"$f":"+Opex_FO!Z95","v":21.179236060478189},{"$f":"+Opex_FO!AA95","v":20.686145968575037},{"$f":"+Opex_FO!AB95","v":20.690461988495009},{"$f":"+Opex_FO!AC95","v":20.597283769066955},{"$f":"+Opex_FO!AD95","v":20.504024155030393},{"$f":"+Opex_FO!AE95","v":20.411362734758917},{"$f":"+Opex_FO!AF95","v":20.460969075267759},{"$f":"+Opex_FO!AG95","v":20.365691982268132}]
[]
[null,null,null,null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,7.6618253134153154,8.2747048366694429,8.50679401090634,9.0879004677910871,8.9671809745589677,9.4595014119136849,9.7469811421126717,9.9712896382866063,10.225245193154672,10.447632115215621,10.738568371639959,11.082617224410949,11.404013123918869,11.734729504512512,12.075036660143377,12.425212723287533]
[null,null,null,null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,0.86394405734481916,0.91685969330267159,0.88478206938998749,0.9049080618805303,0.79146796995860003,0.7610348411399297,1.1255640358919852,1.1221453086699609,1.1449568021907226,1.1733400657741795,1.1964381087710334,1.2200674067568149,1.2442401785962696,1.2689689241880315,1.294266430928404,1.320145780323805]
[null,null,null,null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,0.89281565351830372,1.1959850025738361,1.2429327670148194,1.5105524966750234,1.6951682230886871,1.6587199044671659,1.8625683896011809,1.9394689412892163,1.9777867845278929,2.0175799518137301,2.0489089923056416,2.0960338991286713,2.1442426788086304,2.1935602604212288,2.2440121464109168,2.2956244257783678]
[null,null,null,null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,1.5537339258855558,1.2474284184230571,1.0841318212845834,1.0647833471945263,0.98157085686599999,0.97019599999999995,0.99251050799999996,1.0153382496839998,1.0386910294267317,1.0625809231035466,1.0870202843349279,1.1120217508746313,1.1375982511447478,1.1637630109210768,1.1905295601722614,1.2179117400562232]
[]
[]
[null,null,null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,"Total Gross Capital Expenditure",null,null,{"$f":"Capex_FO_AC!J17","v":0},{"$f":"Capex_FO_AC!K17","v":0},{"$f":"Capex_FO_AC!L17","v":0},{"$f":"Capex_FO_AC!M17","v":0},{"$f":"Capex_FO_AC!N17","v":0},{"$f":"Capex_FO_AC!O17","v":0},{"$f":"Capex_FO_AC!P17","v":0},{"$f":"Capex_FO_AC!Q17","v":0},{"$f":"Capex_FO_AC!R17","v":9.483753460229428},{"$f":"Capex_FO_AC!S17","v":13.210497733798046},{"$f":"Capex_FO_AC!T17","v":20.292725266811953},{"$f":"Capex_FO_AC!U17","v":10.660146776225655},{"$f":"Capex_FO_AC!V17","v":7.2894249224999985},{"$f":"Capex_FO_AC!W17","v":32.844203494799999},{"$f":"Capex_FO_AC!X17","v":19.963858101660556},{"$f":"Capex_FO_AC!Y17","v":17.089854000000003},{"$f":"Capex_FO_AC!Z17","v":16.420311101660555},{"$f":"Capex_FO_AC!AA17","v":16.908188799999998},{"$f":"Capex_FO_AC!AB17","v":17.850540901660555},{"$f":"Capex_FO_AC!AC17","v":20.1863028},{"$f":"Capex_FO_AC!AD17","v":25.575462901660554},{"$f":"Capex_FO_AC!AE17","v":21.140500799999998},{"$f":"Capex_FO_AC!AF17","v":18.710199901660559},{"$f":"Capex_FO_AC!AG17","v":17.672282800000001}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,{"$f":"Capex_FO_AC!J20","v":0},{"$f":"Capex_FO_AC!K20","v":0},{"$f":"Capex_FO_AC!L20","v":0},{"$f":"Capex_FO_AC!M20","v":0},{"$f":"Capex_FO_AC!N20","v":0},{"$f":"Capex_FO_AC!O20","v":0},{"$f":"Capex_FO_AC!P20","v":0},{"$f":"Capex_FO_AC!Q20","v":0},{"$f":"Capex_FO_AC!R20","v":0},{"$f":"Capex_FO_AC!S20","v":0},{"$f":"Capex_FO_AC!T20","v":0},{"$f":"Capex_FO_AC!U20","v":0},{"$f":"Capex_FO_AC!V20","v":5.6169129499999997},{"$f":"Capex_FO_AC!W20","v":24.5},{"$f":"Capex_FO_AC!X20","v":0},{"$f":"Capex_FO_AC!Y20","v":0},{"$f":"Capex_FO_AC!Z20","v":0},{"$f":"Capex_FO_AC!AA20","v":0},{"$f":"Capex_FO_AC!AB20","v":0},{"$f":"Capex_FO_AC!AC20","v":0},{"$f":"Capex_FO_AC!AD20","v":0},{"$f":"Capex_FO_AC!AE20","v":0},{"$f":"Capex_FO_AC!AF20","v":0},{"$f":"Capex_FO_AC!AG20","v":0}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,{"$f":"Capex_FO_AC!J21","v":0},{"$f":"Capex_FO_AC!K21","v":0},{"$f":"Capex_FO_AC!L21","v":0},{"$f":"Capex_FO_AC!M21","v":0},{"$f":"Capex_FO_AC!N21","v":0},{"$f":"Capex_FO_AC!O21","v":0},{"$f":"Capex_FO_AC!P21","v":0},{"$f":"Capex_FO_AC!Q21","v":0},{"$f":"Capex_FO_AC!R21","v":0},{"$f":"Capex_FO_AC!S21","v":0},{"$f":"Capex_FO_AC!T21","v":0},{"$f":"Capex_FO_AC!U21","v":0},{"$f":"Capex_FO_AC!V21","v":0},{"$f":"Capex_FO_AC!W21","v":0},{"$f":"Capex_FO_AC!X21","v":0},{"$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 Net Capital Expenditure",null,null,{"$f":"J22-SUM(J23:J24)","v":0},{"$f":"K22-SUM(K23:K24)","v":0},0,0,0,0,0,0,9.483753460229428,13.210497733798046,20.292725266811953,10.660146776225655,1.6725119724999988,{"$f":"W22-SUM(W23:W24)","v":8.3442034947999986},19.963858101660556,17.089854000000003,16.420311101660555,16.908188799999998,17.850540901660555,20.1863028,25.575462901660554,21.140500799999998,18.710199901660559,17.672282800000001]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,{"$f":"Capex_FO_AC!J23","v":0},{"$f":"Capex_FO_AC!K23","v":0},{"$f":"Capex_FO_AC!L23","v":0},{"$f":"Capex_FO_AC!M23","v":0},{"$f":"Capex_FO_AC!N23","v":0},{"$f":"Capex_FO_AC!O23","v":0},{"$f":"Capex_FO_AC!P23","v":0},{"$f":"Capex_FO_AC!Q23","v":0},{"$f":"Capex_FO_AC!R23","v":1.2548364126139793},{"$f":"Capex_FO_AC!S23","v":1.6078796230873227},{"$f":"Capex_FO_AC!T23","v":1.6368561590163493},{"$f":"Capex_FO_AC!U23","v":0.25418723932385845},{"$f":"Capex_FO_AC!V23","v":0.71800589737090004},{"$f":"Capex_FO_AC!W23","v":0.7},{"$f":"Capex_FO_AC!X23","v":0.7},{"$f":"Capex_FO_AC!Y23","v":0.7},{"$f":"Capex_FO_AC!Z23","v":0.7},{"$f":"Capex_FO_AC!AA23","v":0.7},{"$f":"Capex_FO_AC!AB23","v":0.7},{"$f":"Capex_FO_AC!AC23","v":0.7},{"$f":"Capex_FO_AC!AD23","v":0.7},{"$f":"Capex_FO_AC!AE23","v":0.7},{"$f":"Capex_FO_AC!AF23","v":0.7},{"$f":"Capex_FO_AC!AG23","v":0.7}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,{"$f":"Capex_FO_AC!J24","v":0},{"$f":"Capex_FO_AC!K24","v":0},{"$f":"Capex_FO_AC!L24","v":0},{"$f":"Capex_FO_AC!M24","v":0},{"$f":"Capex_FO_AC!N24","v":0},{"$f":"Capex_FO_AC!O24","v":0},{"$f":"Capex_FO_AC!P24","v":0},{"$f":"Capex_FO_AC!Q24","v":0},{"$f":"Capex_FO_AC!R24","v":0.57873681892480078},{"$f":"Capex_FO_AC!S24","v":0.41938849287920582},{"$f":"Capex_FO_AC!T24","v":0.56050861168438915},{"$f":"Capex_FO_AC!U24","v":1.3020376001510787},{"$f":"Capex_FO_AC!V24","v":0.34072398206079996},{"$f":"Capex_FO_AC!W24","v":0.5},{"$f":"Capex_FO_AC!X24","v":0.5},{"$f":"Capex_FO_AC!Y24","v":0.5},{"$f":"Capex_FO_AC!Z24","v":0.5},{"$f":"Capex_FO_AC!AA24","v":0.5},{"$f":"Capex_FO_AC!AB24","v":0.5},{"$f":"Capex_FO_AC!AC24","v":0.5},{"$f":"Capex_FO_AC!AD24","v":0.5},{"$f":"Capex_FO_AC!AE24","v":0.5},{"$f":"Capex_FO_AC!AF24","v":0.5},{"$f":"Capex_FO_AC!AG24","v":0.5}]
[]
[null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,"Regulatory Depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!X15","v":3.926790909626503},{"$f":"+RollForward_FO!Y15","v":3.926790909626503},{"$f":"+RollForward_FO!Z15","v":3.926790909626503},{"$f":"+RollForward_FO!AA15","v":3.926790909626503},{"$f":"+RollForward_FO!AB15","v":3.926790909626503},{"$f":"+RollForward_FO!AC15","v":3.926790909626503},{"$f":"+RollForward_FO!AD15","v":3.926790909626503},{"$f":"+RollForward_FO!AE15","v":3.926790909626503},{"$f":"+RollForward_FO!AF15","v":3.926790909626503},{"$f":"+RollForward_FO!AG15","v":3.926790909626503}]
[null,null,null,null,null,null,"Regulatory Depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!D32","v":0.12504528072614682},{"$f":"+'Capex_FO input'!E32","v":0.46551904288086504},{"$f":"+'Capex_FO input'!F32","v":0.84365883503558314},{"$f":"+'Capex_FO input'!G32","v":1.1579377071903014},{"$f":"+'Capex_FO input'!H32","v":1.615018043630734},{"$f":"+'Capex_FO input'!I32","v":2.4259711329283093},{"$f":"+'Capex_FO input'!J32","v":3.2232217850830276},{"$f":"+'Capex_FO input'!K32","v":3.7777792315234593},{"$f":"+'Capex_FO input'!L32","v":4.2800188129638919},{"$f":"+'Capex_FO input'!M32","v":4.7434119744043244}]
[null,null,null,null,null,null,"Regulatory Depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X31:X32)","v":4.0518361903526499},{"$f":"SUM(Y31:Y32)","v":4.3923099525073681},4.7704497446620859,5.084728616816804,5.5418089532572372,6.3527620425548124,7.150012694709531,7.7045701411499623,8.2068097225903944,8.670202884030827]

{"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,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Rolled forward asset base"]
[]
[null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R24","v":112.19795223049027},117.2407699093197,126.44120542220648,142.42954675690208,147.95859133249536,145.39125508020098,148.98641676812647,164.39843867943438,176.59598272692702,187.7458440839255,199.06930426710869,{"$f":"+AC24","v":210.87803621551203},224.2115769729572,242.13702717990822,255.07295783875824,265.07634801782842]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R30","v":117.2407699093197},126.44120542220648,142.42954675690208,147.95859133249536,145.39125508020098,148.98641676812647,164.39843867943438,176.59598272692702,187.7458440839255,199.06930426710869,210.87803621551203,{"$f":"+AC30","v":224.2115769729572},242.13702717990822,255.07295783875824,265.07634801782842,273.57842793379763]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!W3","v":2.7278680103526338},{"$f":"+Determination_Lookup!X3","v":3.4835126938412246},{"$f":"+Determination_Lookup!Y3","v":3.4835126938412246},{"$f":"+Determination_Lookup!Z3","v":3.4835126938412246},{"$f":"+Determination_Lookup!AA3","v":3.4835126938412246},{"$f":"+Determination_Lookup!AB3","v":3.4835126938412246},{"$f":"IF(X37=\"\",X82,X37)","v":3.926790909626503},3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!AE3","v":1.134330952122572},{"$f":"+Determination_Lookup!AF3","v":0.10716103419084101},{"$f":"+Determination_Lookup!AG3","v":0.26036262659072529},{"$f":"+Determination_Lookup!AH3","v":0.34555190664007979},{"$f":"+Determination_Lookup!AI3","v":0.41561154889234569},{"$f":"+Determination_Lookup!AJ3","v":0.76552911303325444},{"$f":"IF(X34=\"\",ExpSummary_FO!X32,X34)","v":0.12504528072614682},{"$f":"IF(Y34=\"\",ExpSummary_FO!Y32,Y34)","v":0.46551904288086504},{"$f":"IF(Z34=\"\",ExpSummary_FO!Z32,Z34)","v":0.84365883503558314},{"$f":"IF(AA34=\"\",ExpSummary_FO!AA32,AA34)","v":1.1579377071903014},{"$f":"IF(AB34=\"\",ExpSummary_FO!AB32,AB34)","v":1.615018043630734},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC32,AC34)","v":2.4259711329283093},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD32,AD34)","v":3.2232217850830276},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE32,AE34)","v":3.7777792315234593},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF32,AF34)","v":4.2800188129638919},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG32,AG34)","v":4.7434119744043244}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15:R16)","v":3.8621989624752056},{"$f":"SUM(S15:S16)","v":3.5906737280320655},3.7438753204319499,3.8290646004813045,3.8991242427335702,4.2490418068744793,4.0518361903526499,4.3923099525073681,4.7704497446620859,5.084728616816804,5.5418089532572372,{"$f":"SUM(AC15:AC16)","v":6.3527620425548124},7.150012694709531,7.7045701411499623,8.2068097225903944,8.670202884030827]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!D3","v":112.19795223049027},{"$f":"+R30+S22","v":117.2407699093197},{"$f":"+S30+T22","v":126.44120542220648},{"$f":"+T30","v":142.42954675690208},{"$f":"+U30","v":147.95859133249536},{"$f":"+V30","v":145.39125508020098},{"$f":"+W30+X22","v":148.98641676812647},{"$f":"+X30+Y22","v":164.39843867943438},{"$f":"+Y30","v":176.59598272692702},{"$f":"+Z30","v":187.7458440839255},{"$f":"+AA30","v":199.06930426710869},{"$f":"+AB30","v":210.87803621551203},224.2115769729572,242.13702717990822,255.07295783875824,265.07634801782842]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R22","v":9.483753460229428},{"$f":"ExpSummary_FO!S22","v":13.210497733798046},{"$f":"ExpSummary_FO!T22","v":20.292725266811953},{"$f":"ExpSummary_FO!U22","v":10.660146776225655},{"$f":"ExpSummary_FO!V22","v":7.2894249224999985},{"$f":"ExpSummary_FO!W22","v":32.844203494799999},{"$f":"ExpSummary_FO!X22","v":19.963858101660556},{"$f":"ExpSummary_FO!Y22","v":17.089854000000003},{"$f":"ExpSummary_FO!Z22","v":16.420311101660555},{"$f":"ExpSummary_FO!AA22","v":16.908188799999998},{"$f":"ExpSummary_FO!AB22","v":17.850540901660555},{"$f":"ExpSummary_FO!AC22","v":20.1863028},{"$f":"ExpSummary_FO!AD22","v":25.575462901660554},{"$f":"ExpSummary_FO!AE22","v":21.140500799999998},{"$f":"ExpSummary_FO!AF22","v":18.710199901660559},{"$f":"ExpSummary_FO!AG22","v":17.672282800000001}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R23","v":0},{"$f":"ExpSummary_FO!S23","v":0},{"$f":"ExpSummary_FO!T23","v":0},{"$f":"ExpSummary_FO!U23","v":0},{"$f":"ExpSummary_FO!V23","v":5.6169129499999997},{"$f":"ExpSummary_FO!W23","v":24.5},{"$f":"ExpSummary_FO!X23","v":0},{"$f":"ExpSummary_FO!Y23","v":0},{"$f":"ExpSummary_FO!Z23","v":0},{"$f":"ExpSummary_FO!AA23","v":0},{"$f":"ExpSummary_FO!AB23","v":0},{"$f":"ExpSummary_FO!AC23","v":0},{"$f":"ExpSummary_FO!AD23","v":0},{"$f":"ExpSummary_FO!AE23","v":0},{"$f":"ExpSummary_FO!AF23","v":0},{"$f":"ExpSummary_FO!AG23","v":0}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R24","v":0},{"$f":"ExpSummary_FO!S24","v":0},{"$f":"ExpSummary_FO!T24","v":0},{"$f":"ExpSummary_FO!U24","v":0},{"$f":"ExpSummary_FO!V24","v":0},{"$f":"ExpSummary_FO!W24","v":0},{"$f":"ExpSummary_FO!X24","v":0},{"$f":"ExpSummary_FO!Y24","v":0},{"$f":"ExpSummary_FO!Z24","v":0},{"$f":"ExpSummary_FO!AA24","v":0},{"$f":"ExpSummary_FO!AB24","v":0},{"$f":"ExpSummary_FO!AC24","v":0},{"$f":"ExpSummary_FO!AD24","v":0},{"$f":"ExpSummary_FO!AE24","v":0},{"$f":"ExpSummary_FO!AF24","v":0},{"$f":"ExpSummary_FO!AG24","v":0}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":0.57873681892480078},{"$f":"ExpSummary_FO!S28","v":0.41938849287920582},{"$f":"ExpSummary_FO!T28","v":0.56050861168438915},{"$f":"ExpSummary_FO!U28","v":1.3020376001510787},{"$f":"ExpSummary_FO!V28","v":0.34072398206079996},{"$f":"ExpSummary_FO!W28","v":0.5},{"$f":"ExpSummary_FO!X28","v":0.5},{"$f":"ExpSummary_FO!Y28","v":0.5},{"$f":"ExpSummary_FO!Z28","v":0.5},{"$f":"ExpSummary_FO!AA28","v":0.5},{"$f":"ExpSummary_FO!AB28","v":0.5},{"$f":"ExpSummary_FO!AC28","v":0.5},{"$f":"ExpSummary_FO!AD28","v":0.5},{"$f":"ExpSummary_FO!AE28","v":0.5},{"$f":"ExpSummary_FO!AF28","v":0.5},{"$f":"ExpSummary_FO!AG28","v":0.5}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":3.8621989624752056},{"$f":"S17","v":3.5906737280320655},3.7438753204319499,3.8290646004813045,3.8991242427335702,4.2490418068744793,4.0518361903526499,4.3923099525073681,4.7704497446620859,5.084728616816804,5.5418089532572372,{"$f":"AC17","v":6.3527620425548124},7.150012694709531,7.7045701411499623,8.2068097225903944,8.670202884030827]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R25)-SUM(R26:R29)","v":117.2407699093197},{"$f":"+SUM(S24:S25)-SUM(S26:S29)","v":126.44120542220648},142.42954675690208,147.95859133249536,145.39125508020098,148.98641676812647,164.39843867943438,176.59598272692702,187.7458440839255,199.06930426710869,210.87803621551203,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":224.2115769729572},242.13702717990822,255.07295783875824,265.07634801782842,273.57842793379763]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[]
[null,null,"Depreciation of asset base as at 1/7/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):"]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,"Water Headworks",null,83.087172925399798,13.365631695244936,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":8.9710404378987113E-2},{"$f":"G41/$G$82*F41","v":7.453783881844446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F41<=0,0,($W$30*H41)/MAX(F41,1))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:X41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:X41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:Y41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Y41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:Z41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Z41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:AA41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AA41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:AB41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AB41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:AC41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AC41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:AD41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AD41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:AE41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AE41)))","v":0.1608627568450948},{"$f":"IF($F41<=0,0,IF(SUM($X41:AF41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AF41)))","v":0.1608627568450948}]
[null,null,2,"Water Treatment",null,29.235942090866406,11.909625161465941,7.9937657538279916E-2,2.337052726668662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F42<=0,0,($W$30*H42)/MAX(F42,1))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:X42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:X42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:Y42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Y42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:Z42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Z42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:AA42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AA42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:AB42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AB42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:AC42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AC42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:AD42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AD42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:AE42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AE42)))","v":0.40736245558464912},{"$f":"IF($F42<=0,0,IF(SUM($X42:AF42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AF42)))","v":0.40736245558464912}]
[null,null,3,"Water Reticulation",null,54.442006900316954,25.058401752498462,0.16819252584279445,9.1567386525151537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4602769658800468,{"$f":"IF($F43<=0,0,IF(SUM($X43:X43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:X43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:Y43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Y43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:Z43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Z43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:AA43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AA43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:AB43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AB43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:AC43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AC43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:AD43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AD43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:AE43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AE43)))","v":0.4602769658800468},{"$f":"IF($F43<=0,0,IF(SUM($X43:AF43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AF43)))","v":0.4602769658800468}]
[null,null,4,"Water Corporate",null,14.836301445917551,9.4522850190748748,6.344393820670137E-2,0.94127339215078731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63710521476872684,{"$f":"IF($F44<=0,0,IF(SUM($X44:X44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:X44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:Y44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Y44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:Z44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Z44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:AA44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AA44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:AB44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AB44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:AC44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AC44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:AD44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AD44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:AE44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AE44)))","v":0.63710521476872684},{"$f":"IF($F44<=0,0,IF(SUM($X44:AF44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AF44)))","v":0.63710521476872684}]
[null,null,5,"Sewerage Treatment",null,40.681341829176212,32.997812284332866,0.22148201829492065,9.0101856952715256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81112890579895258,{"$f":"IF($F45<=0,0,IF(SUM($X45:X45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:X45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:Y45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Y45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:Z45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Z45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:AA45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AA45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:AB45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AB45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:AC45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AC45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:AD45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AD45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:AE45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AE45)))","v":0.81112890579895258},{"$f":"IF($F45<=0,0,IF(SUM($X45:AF45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AF45)))","v":0.81112890579895258}]
[null,null,6,"Sewerage Network",null,54.975333006785199,44.631940964434243,0.29957053758730712,16.468990062883872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81185394473055117,{"$f":"IF($F46<=0,0,IF(SUM($X46:X46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:X46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:Y46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Y46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:Z46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Z46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:AA46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AA46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:AB46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AB46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:AC46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AC46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:AD46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AD46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:AE46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AE46)))","v":0.81185394473055117},{"$f":"IF($F46<=0,0,IF(SUM($X46:AF46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AF46)))","v":0.81185394473055117}]
[null,null,7,"Sewerage Corporate",null,15.909385888067121,7.5839805064322441,5.0903838557547799E-2,0.80984881079589799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47669850739623004,{"$f":"IF($F47<=0,0,IF(SUM($X47:X47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:X47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:Y47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Y47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:Z47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Z47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:AA47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AA47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:AB47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AB47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:AC47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AC47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:AD47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AD47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:AE47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AE47)))","v":0.47669850739623004},{"$f":"IF($F47<=0,0,IF(SUM($X47:AF47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AF47)))","v":0.47669850739623004}]
[null,null,8,"Recyled Water",null,60.252687924018858,0.51018850879501609,3.4243961286017288E-3,0.2063290712648583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4674813086909068E-3,{"$f":"IF($F48<=0,0,IF(SUM($X48:X48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:X48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:Y48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Y48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:Z48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Z48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:AA48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AA48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:AB48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AB48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:AC48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AC48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:AD48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AD48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:AE48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AE48)))","v":8.4674813086909068E-3},{"$f":"IF($F48<=0,0,IF(SUM($X48:AF48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AF48)))","v":8.4674813086909068E-3}]
[null,null,9,"Water entitlements",null,22.717405864323464,3.4765508758479204,2.3334683464859854E-2,0.53010347498673904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15303467731356013,{"$f":"IF($F49<=0,0,IF(SUM($X49:X49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:X49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:Y49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Y49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:Z49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Z49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:AA49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AA49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:AB49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AB49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:AC49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AC49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:AD49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AD49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:AE49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AE49)))","v":0.15303467731356013},{"$f":"IF($F49<=0,0,IF(SUM($X49:AF49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AF49)))","v":0.15303467731356013}]
[null,null,10,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($X50:AF50)))","v":0}]
[null,null,11,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($X51:AF51)))","v":0}]
[null,null,12,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($X52:AF52)))","v":0}]
[null,null,13,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($X53:AF53)))","v":0}]
[null,null,14,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($X54:AF54)))","v":0}]
[null,null,15,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F55<=0,0,IF(SUM($X55:X55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:X55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:Y55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:Y55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:Z55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:Z55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AA55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AA55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AB55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AB55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AC55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AC55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AD55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AD55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AE55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AE55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($X55:AF55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AF55)))","v":0}]
[null,null,16,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F56<=0,0,IF(SUM($X56:X56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:X56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:Y56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:Y56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:Z56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:Z56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AA56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AA56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AB56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AB56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AC56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AC56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AD56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AD56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AE56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AE56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($X56:AF56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AF56)))","v":0}]
[null,null,17,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F57<=0,0,IF(SUM($X57:X57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:X57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:Y57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:Y57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:Z57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:Z57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AA57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AA57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AB57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AB57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AC57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AC57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AD57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AD57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AE57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AE57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($X57:AF57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AF57)))","v":0}]
[null,null,18,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F58<=0,0,IF(SUM($X58:X58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:X58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:Y58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:Y58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:Z58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:Z58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AA58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AA58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AB58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AB58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AC58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AC58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AD58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AD58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AE58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AE58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($X58:AF58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AF58)))","v":0}]
[null,null,19,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F59<=0,0,IF(SUM($X59:X59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:X59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:Y59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:Y59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:Z59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:Z59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AA59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AA59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AB59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AB59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AC59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AC59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AD59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AD59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AE59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AE59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($X59:AF59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AF59)))","v":0}]
[null,null,20,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F60<=0,0,IF(SUM($X60:X60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:X60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:Y60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:Y60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:Z60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:Z60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AA60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AA60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AB60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AB60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AC60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AC60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AD60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AD60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AE60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AE60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($X60:AF60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AF60)))","v":0}]
[null,null,21,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F61<=0,0,IF(SUM($X61:X61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:X61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:Y61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:Y61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:Z61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:Z61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AA61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AA61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AB61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AB61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AC61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AC61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AD61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AD61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AE61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AE61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($X61:AF61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AF61)))","v":0}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F62<=0,0,IF(SUM($X62:X62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:X62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:Y62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:Y62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:Z62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:Z62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AA62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AA62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AB62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AB62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AC62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AC62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AD62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AD62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AE62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AE62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($X62:AF62)+($W$30*$H62)/$F62<($W$30*$H62),($W$30*$H62)/$F62,($W$30*$H62)-SUM($X62:AF62)))","v":0}]
[null,null,23,null,null,null,null,0,{"$f":"G63/$G$82*F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F63<=0,0,IF(SUM($X63:X63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:X63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:Y63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:Y63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:Z63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:Z63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AA63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AA63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AB63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AB63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AC63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AC63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AD63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AD63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AE63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AE63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($X63:AF63)+($W$30*$H63)/$F63<($W$30*$H63),($W$30*$H63)/$F63,($W$30*$H63)-SUM($X63:AF63)))","v":0}]
[null,null,24,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F64<=0,0,IF(SUM($X64:X64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:X64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:Y64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:Y64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:Z64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:Z64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AA64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AA64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AB64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AB64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AC64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AC64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AD64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AD64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AE64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AE64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($X64:AF64)+($W$30*$H64)/$F64<($W$30*$H64),($W$30*$H64)/$F64,($W$30*$H64)-SUM($X64:AF64)))","v":0}]
[null,null,25,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F65<=0,0,IF(SUM($X65:X65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:X65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:Y65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:Y65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:Z65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:Z65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AA65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AA65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AB65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AB65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AC65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AC65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AD65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AD65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AE65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AE65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($X65:AF65)+($W$30*$H65)/$F65<($W$30*$H65),($W$30*$H65)/$F65,($W$30*$H65)-SUM($X65:AF65)))","v":0}]
[null,null,26,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F66<=0,0,IF(SUM($X66:X66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:X66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:Y66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:Y66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:Z66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:Z66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AA66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AA66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AB66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AB66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AC66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AC66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AD66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AD66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AE66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AE66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($X66:AF66)+($W$30*$H66)/$F66<($W$30*$H66),($W$30*$H66)/$F66,($W$30*$H66)-SUM($X66:AF66)))","v":0}]
[null,null,27,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F67<=0,0,IF(SUM($X67:X67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:X67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:Y67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:Y67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:Z67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:Z67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AA67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AA67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AB67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AB67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AC67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AC67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AD67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AD67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AE67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AE67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($X67:AF67)+($W$30*$H67)/$F67<($W$30*$H67),($W$30*$H67)/$F67,($W$30*$H67)-SUM($X67:AF67)))","v":0}]
[null,null,28,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F68<=0,0,IF(SUM($X68:X68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:X68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:Y68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:Y68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:Z68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:Z68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AA68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AA68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AB68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AB68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AC68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AC68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AD68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AD68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AE68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AE68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($X68:AF68)+($W$30*$H68)/$F68<($W$30*$H68),($W$30*$H68)/$F68,($W$30*$H68)-SUM($X68:AF68)))","v":0}]
[null,null,29,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F69<=0,0,IF(SUM($X69:X69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:X69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:Y69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:Y69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:Z69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:Z69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AA69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AA69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AB69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AB69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AC69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AC69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AD69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AD69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AE69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AE69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($X69:AF69)+($W$30*$H69)/$F69<($W$30*$H69),($W$30*$H69)/$F69,($W$30*$H69)-SUM($X69:AF69)))","v":0}]
[null,null,30,null,null,null,null,{"$f":"+IF(ISERROR(G70/$G$82),\"\",G70/$G$82)","v":0},{"$f":"G70/$G$82*F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F70<=0,0,IF(SUM($X70:X70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:X70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:Y70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:Y70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:Z70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:Z70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AA70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AA70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AB70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AB70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AC70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AC70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AD70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AD70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AE70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AE70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($X70:AF70)+($W$30*$H70)/$F70<($W$30*$H70),($W$30*$H70)/$F70,($W$30*$H70)-SUM($X70:AF70)))","v":0}]
[null,null,31,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F71<=0,0,IF(SUM($X71:X71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:X71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:Y71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:Y71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:Z71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:Z71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AA71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AA71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AB71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AB71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AC71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AC71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AD71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AD71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AE71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AE71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($X71:AF71)+($W$30*$H71)/$F71<($W$30*$H71),($W$30*$H71)/$F71,($W$30*$H71)-SUM($X71:AF71)))","v":0}]
[null,null,32,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F72<=0,0,IF(SUM($X72:X72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:X72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:Y72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:Y72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:Z72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:Z72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AA72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AA72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AB72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AB72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AC72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AC72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AD72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AD72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AE72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AE72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($X72:AF72)+($W$30*$H72)/$F72<($W$30*$H72),($W$30*$H72)/$F72,($W$30*$H72)-SUM($X72:AF72)))","v":0}]
[null,null,33,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F73<=0,0,IF(SUM($X73:X73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:X73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:Y73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:Y73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:Z73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:Z73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AA73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AA73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AB73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AB73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AC73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AC73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AD73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AD73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AE73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AE73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($X73:AF73)+($W$30*$H73)/$F73<($W$30*$H73),($W$30*$H73)/$F73,($W$30*$H73)-SUM($X73:AF73)))","v":0}]
[null,null,34,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F74<=0,0,IF(SUM($X74:X74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:X74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:Y74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:Y74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:Z74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:Z74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AA74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AA74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AB74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AB74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AC74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AC74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AD74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AD74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AE74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AE74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($X74:AF74)+($W$30*$H74)/$F74<($W$30*$H74),($W$30*$H74)/$F74,($W$30*$H74)-SUM($X74:AF74)))","v":0}]
[null,null,35,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F75<=0,0,IF(SUM($X75:X75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:X75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:Y75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:Y75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:Z75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:Z75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AA75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AA75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AB75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AB75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AC75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AC75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AD75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AD75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AE75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AE75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($X75:AF75)+($W$30*$H75)/$F75<($W$30*$H75),($W$30*$H75)/$F75,($W$30*$H75)-SUM($X75:AF75)))","v":0}]
[null,null,36,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F76<=0,0,IF(SUM($X76:X76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:X76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:Y76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:Y76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:Z76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:Z76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AA76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AA76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AB76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AB76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AC76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AC76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AD76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AD76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AE76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AE76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($X76:AF76)+($W$30*$H76)/$F76<($W$30*$H76),($W$30*$H76)/$F76,($W$30*$H76)-SUM($X76:AF76)))","v":0}]
[null,null,37,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77<=0,0,IF(SUM($X77:X77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:X77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:Y77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:Y77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:Z77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:Z77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AA77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AA77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AB77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AB77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AC77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AC77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AD77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AD77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AE77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AE77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($X77:AF77)+($W$30*$H77)/$F77<($W$30*$H77),($W$30*$H77)/$F77,($W$30*$H77)-SUM($X77:AF77)))","v":0}]
[null,null,38,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F78<=0,0,IF(SUM($X78:X78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:X78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:Y78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:Y78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:Z78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:Z78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AA78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AA78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AB78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AB78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AC78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AC78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AD78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AD78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AE78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AE78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($X78:AF78)+($W$30*$H78)/$F78<($W$30*$H78),($W$30*$H78)/$F78,($W$30*$H78)-SUM($X78:AF78)))","v":0}]
[null,null,39,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F79<=0,0,IF(SUM($X79:X79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:X79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:Y79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:Y79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:Z79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:Z79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AA79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AA79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AB79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AB79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AC79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AC79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AD79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AD79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AE79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AE79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($X79:AF79)+($W$30*$H79)/$F79<($W$30*$H79),($W$30*$H79)/$F79,($W$30*$H79)-SUM($X79:AF79)))","v":0}]
[null,null,40,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F80<=0,0,IF(SUM($X80:X80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:X80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:Y80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:Y80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:Z80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:Z80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AA80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AA80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AB80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AB80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AC80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AC80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AD80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AD80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AE80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AE80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($X80:AF80)+($W$30*$H80)/$F80<($W$30*$H80),($W$30*$H80)/$F80,($W$30*$H80)-SUM($X80:AF80)))","v":0}]
[]
[null,null,null,"Total assets",null,null,{"$f":"+SUM(G41:G81)","v":148.9864167681265},null,{"$f":"SUM(I41:I81)","v":46.914305768381944},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(X41:X81)","v":3.926790909626503},3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503,3.926790909626503]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+W30","v":148.98641676812647}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":0}]

{"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,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$f":"+D26","v":"Additional expenses incurred to be carried forward"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E12,S26:S72)","v":-1.4300199999999999E-2},0.20684131,0.28169990999999994,0.88867007000000009,{"$f":"+SUMIF($D$26:$D$72,$E12,W26:W72)","v":0.43675373666666667}]
[]
[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,"Sewer Sidelines",null,null,null,null,null,"Sewerage"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12138500000000001,9.4236E-2,0.124515,0.11337866666666667,{"$f":"+(S26*(1+RRR)^4.5)+(T26*(1+RRR)^3.5)+(U26*(1+RRR)^2.5)+(V26*(1+RRR)^1.5)+(W26*(1+RRR)^0.5)","v":0.49087398195718268},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(((X28-X26)/X26),\"\")","v":-1},{"$f":"IF(X31=\"\",\"\",\"Difference\")","v":"Difference"}]
[]
[null,null,"Advanaced asset mangement (UWS, PS, Health based targets)",null,null,null,null,null,"Water"]
[]
[]
[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,7.3126999999999998E-2,0.52621899999999999,5.0049000000000003E-2,{"$f":"+(S36*(1+RRR)^4.5)+(T36*(1+RRR)^3.5)+(U36*(1+RRR)^2.5)+(V36*(1+RRR)^1.5)+(W36*(1+RRR)^0.5)","v":0.68980649932082216},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(((X38-X36)/X36),\"\")","v":-1},{"$f":"IF(X41=\"\",\"\",\"Difference\")","v":"Difference"}]
[]
[null,null,"Korumburra emergency supply",null,null,null,null,null,"Water"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3896999999999999E-2,0.100836,0.13073799999999999,7.8206999999999999E-2,0.1,{"$f":"+(S46*(1+RRR)^4.5)+(T46*(1+RRR)^3.5)+(U46*(1+RRR)^2.5)+(V46*(1+RRR)^1.5)+(W46*(1+RRR)^0.5)","v":0.49717639802437552},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(((X48-X46)/X46),\"\")","v":-1},{"$f":"IF(X51=\"\",\"\",\"Difference\")","v":"Difference"}]
[]
[null,null,"Intelligent Water Network - Innovation",null,null,null,null,null,"Water"]
[]
[]
[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,0.05,0.05,0.05,{"$f":"+(S56*(1+RRR)^4.5)+(T56*(1+RRR)^3.5)+(U56*(1+RRR)^2.5)+(V56*(1+RRR)^1.5)+(W56*(1+RRR)^0.5)","v":0.15917099313631239},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(((X58-X56)/X56),\"\")","v":-1},{"$f":"IF(X61=\"\",\"\",\"Difference\")","v":"Difference"}]
[]
[null,null,"Biosolids Management",null,null,null,null,null,"Sewerage"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8197199999999998E-2,-1.537969E-2,-6.6401089999999996E-2,0.10972907,0.12332607,{"$f":"+(S66*(1+RRR)^4.5)+(T66*(1+RRR)^3.5)+(U66*(1+RRR)^2.5)+(V66*(1+RRR)^1.5)+(W66*(1+RRR)^0.5)","v":8.1831442985829825E-2},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(((X68-X66)/X66),\"\")","v":-1},{"$f":"IF(X71=\"\",\"\",\"Difference\")","v":"Difference"}]

{"sheet":"RevenuePriceCap_FO","index":9,"n_rows":517,"n_cols":115,"rows_kept":517,"cut":false,"hidden":false,"merged":[[63,111,63,114],[63,80,63,84],[63,85,63,89],[63,94,63,97],[63,98,63,102],[63,107,63,110],[61,94,62,102],[61,107,62,114],[62,51,62,54],[62,55,62,65],[62,75,62,78],[62,79,62,89],[466,8,466,32],[50,51,50,65],[50,75,50,89],[51,51,51,55],[51,56,51,60],[51,61,51,65],[51,75,51,79],[51,80,51,84],[51,85,51,89],[61,51,61,65],[61,67,62,70],[61,75,61,89],[63,51,63,55],[63,56,63,60],[63,61,63,65],[63,75,63,79],[2,2,2,6],[3,28,3,32],[63,40,63,44],[33,24,33,26],[33,29,33,31]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19",{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC ASSESSMENT"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-scheduled tariff revenue",null,null,null,null,{"$f":"+K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$66:$E$65540,$E$68,K$66:K$65540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$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":27.143099987182421},{"$f":"+Determination_Lookup!P3","v":27.494079066564652},{"$f":"+Determination_Lookup!Q3","v":27.817842898549923},{"$f":"+Determination_Lookup!R3","v":28.293960359776388},{"$f":"+Determination_Lookup!S3","v":28.055959060893599},{"$f":"+Determination_Lookup!T3","v":28.356997557914379},{"$f":"+'Rev&RAV_FO'!X23","v":31.259131188029642},{"$f":"+'Rev&RAV_FO'!Y23","v":32.470430993863701},{"$f":"+'Rev&RAV_FO'!Z23","v":33.236522341357329},{"$f":"+'Rev&RAV_FO'!AA23","v":33.507177552412521},{"$f":"+'Rev&RAV_FO'!AB23","v":34.43121775140466},{"$f":"+'Rev&RAV_FO'!AC23","v":35.651838075391154},{"$f":"+'Rev&RAV_FO'!AD23","v":36.981008932797231},{"$f":"+'Rev&RAV_FO'!AE23","v":38.060132576282207},{"$f":"+'Rev&RAV_FO'!AF23","v":39.070764914989887},{"$f":"+'Rev&RAV_FO'!AG23","v":39.808990385331477}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$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,{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":149.46936400656705},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":171.76036652484905}]
[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,{"$f":"+AA30-AA31","v":-149.46936400656705},null,"Variance",null,null,{"$f":"+AF30-AF31","v":-171.76036652484905}]
[]
[null,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,"$m, 01/01/18"]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue"]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",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","Water",null,null,"Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X66-W66)/W66,\"\")","v":""},{"$f":"IFERROR((Y66-X66)/X66,\"\")","v":""},"","","","","","","","",null,null,null,{"$f":"E66","v":"Price"},"Water",{"$f":"I66","v":"Fixed"},{"$f":"IFERROR(S66/R66-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW66","v":"Price"},"Water","Fixed",{"$f":"IFERROR((S66/R66-1)*(R68/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Water","Fixed",{"$f":"IFERROR((Y66/$W66)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,{"$f":"CN66","v":"Price"},"Water","Fixed",{"$f":"IFERROR((Z66/$X66)^(1/DD$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F66","v":"Water"},{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":"Fixed"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S67/R67-1)*(R68/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F66","v":"Water"},{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":"Fixed"},"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S68/R68-1)*(R68/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D66+1","v":2},"Price","Sewerage",null,null,"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":""},{"$f":"IFERROR((AG69-AF69)/AF69,\"\")","v":""},null,null,null,"Price","Sewerage","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Variable",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Sewerage","Variable","-","-","-","-","-","-","-","-","-",null,"Price","Sewerage","Variable","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Sewerage"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"Variable"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Variable",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Sewerage","Variable","-","-","-","-","-","-","-","-","-",null,"Qty","Sewerage","Variable","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Sewerage"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"Variable"},"$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},{"$f":"AG69*AG70/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Variable",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Sewerage","Variable","-","-","-","-","-","-","-","-","-",null,"Rev","Sewerage","Variable","-","-","-","-","-","-","-","-"]
[null,null,null,{"$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$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$66:K$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":0},0,0,0,0,0,0,0,0,0,{"$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,"Sewerage",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,"Recycled Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K445:K450)","v":0},{"$f":"SUM(L445:L450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K452-K451","v":0},{"$f":"+L452-L451","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,{"$f":"+K451=K460","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,{"$f":"+SUMIFS(K$66:K$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I458)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(U$66:U$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I458)","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,{"$f":"SUM(K458:K459)","v":0},{"$f":"SUM(L458:L459)","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,{"$f":"IFERROR(K458/K460,\"\")","v":""},{"$f":"IFERROR(L458/L460,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K459/K460,\"\")","v":""},{"$f":"IFERROR(L459/L460,\"\")","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,{"$f":"I445","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I468)","v":0},0,0,0,0,0,0,{"$f":"SUM(R469:R470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I458","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$468,$I$66:$I$442,$I469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$468,$I$66:$I$442,$I469)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I459","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R468-R445","v":0},{"$f":"S468-S445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I446","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R473:R474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I469","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$472,$I$66:$I$442,$I473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$472,$I$66:$I$442,$I473)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R472-R446","v":0},{"$f":"S472-S446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I447","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R477:R478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$476,$I$66:$I$442,$I477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$476,$I$66:$I$442,$I477)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R476-R447","v":0},{"$f":"S476-S447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R481:R482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$480,$I$66:$I$442,$I481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$480,$I$66:$I$442,$I481)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R480-R448","v":0},{"$f":"S480-S448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"SUM(R485:R486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$484,$I$66:$I$442,$I485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$484,$I$66:$I$442,$I485)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R484-R449","v":0},{"$f":"S484-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R489:R490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$488,$I$66:$I$442,$I489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$66:AG$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$488,$I$66:$I$442,$I489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R488-R450","v":0},{"$f":"S488-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K468:K488)","v":0},0,0,0,0,0,0,{"$f":"SUM(R469:R470,R473:R474,R477:R478,R481:R482,R485:R486,R489:R490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R492-R452","v":0},{"$f":"S492-S452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I468","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I495)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R468/R$492,\"\")","v":""},{"$f":"IFERROR(S468/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I469","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R469/R$468,\"\")","v":""},{"$f":"IFERROR(S469/S$468,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R470/R$468,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R472/R$492,\"\")","v":""},{"$f":"IFERROR(S472/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R473/R$472,\"\")","v":""},{"$f":"IFERROR(S473/S$472,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R474/R$472,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R476/R$492,\"\")","v":""},{"$f":"IFERROR(S476/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R477/R$476,\"\")","v":""},{"$f":"IFERROR(S477/S$476,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R478/R$476,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R480/R$492,\"\")","v":""},{"$f":"IFERROR(S480/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R481/R$480,\"\")","v":""},{"$f":"IFERROR(S481/S$480,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R482/R$480,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R484/R$492,\"\")","v":""},{"$f":"IFERROR(S484/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R485/R$484,\"\")","v":""},{"$f":"IFERROR(S485/S$484,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R486/R$484,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R488/R$492,\"\")","v":""},{"$f":"IFERROR(S488/S$492,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R489/R$488,\"\")","v":""},{"$f":"IFERROR(S489/S$488,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I490","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R490/R$488,\"\")","v":""},"","","","","","","","","","","","","","",""]

{"sheet":"RevenueTariffBasket_FO","index":10,"n_rows":564,"n_cols":115,"rows_kept":564,"cut":false,"hidden":false,"merged":[[66,111,66,114],[66,80,66,84],[66,85,66,89],[66,94,66,97],[66,98,66,102],[66,107,66,110],[64,94,65,102],[64,107,65,114],[65,51,65,54],[65,55,65,65],[65,75,65,78],[65,79,65,89],[471,8,471,32],[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],[66,75,66,79],[66,40,66,44],[2,2,2,6],[3,28,3,32],[33,24,33,26],[33,29,33,31],[28,18,28,22],[33,7,33,8]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC ASSESSMENT"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,{"$f":"+K57","v":0},0,0,0,0,0,0,0.36707100000000004,{"$f":"+S57","v":0.45175900000000002},1.844036,2.9400050000000002,0.63104399999999994,0.37733837436523343,0.36051616034295242,0.35927696073722259,0.35781763320007709,0.35607564610417797,0.35419230551979092,{"$f":"+AC57","v":0.35285534358653198},0.35134812982132224,0.34984570893031264,0.3483481911496098,0.34685568925075083]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$69:$E$65539,$E$71,K$69:K$65539)","v":0},0,0,0,0,0,0,25.934848240000004,25.931924769999998,25.902810859999992,26.510132340000002,26.933706876692831,27.723935333594564,30.161669755513387,31.371644825499896,32.737880269988203,34.140581451818612,35.6105405007754,36.00776104099586,36.411175144587624,36.820889412923641,37.237012369022864,37.659654493143591]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,26.301919240000004,{"$f":"+S12+S13","v":26.383683769999998},27.746846859999991,29.450137340000001,27.56475087669283,28.101273707959798,30.52218591585634,31.730921786237118,33.095697903188281,34.496657097922792,35.964732806295189,{"$f":"+AC12+AC13","v":36.360616384582393},36.762523274408949,37.170735121853951,37.585360560172475,38.006510182394344]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,{"$f":"+K59","v":0},0,0,0,0,0,0,6.2645000000000006E-2,{"$f":"+S59","v":4.7098000000000001E-2},5.7607999999999999E-2,4.4206000000000002E-2,0.13308500000000001,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,{"$f":"+K14-K15","v":0},0,0,0,0,0,0,26.239274240000004,{"$f":"+S14-S15","v":26.336585769999999},27.689238859999993,29.405931340000002,27.431665876692829,28.0412737079598,30.462185915856342,31.67092178623712,33.035697903188279,34.43665709792279,35.904732806295186,36.300616384582391,36.702523274408946,37.110735121853949,37.525360560172473,37.946510182394341]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":27.143099987182421},{"$f":"+Determination_Lookup!P3","v":27.494079066564652},{"$f":"+Determination_Lookup!Q3","v":27.817842898549923},{"$f":"+Determination_Lookup!R3","v":28.293960359776388},{"$f":"+Determination_Lookup!S3","v":28.055959060893599},{"$f":"+Determination_Lookup!T3","v":28.356997557914379},{"$f":"+'Rev&RAV_FO'!X23","v":31.259131188029642},{"$f":"+'Rev&RAV_FO'!Y23","v":32.470430993863701},{"$f":"+'Rev&RAV_FO'!Z23","v":33.236522341357329},{"$f":"+'Rev&RAV_FO'!AA23","v":33.507177552412521},{"$f":"+'Rev&RAV_FO'!AB23","v":34.43121775140466},{"$f":"+'Rev&RAV_FO'!AC23","v":35.651838075391154},{"$f":"+'Rev&RAV_FO'!AD23","v":36.981008932797231},{"$f":"+'Rev&RAV_FO'!AE23","v":38.060132576282207},{"$f":"+'Rev&RAV_FO'!AF23","v":39.070764914989887},{"$f":"+'Rev&RAV_FO'!AG23","v":39.808990385331477}]
[]
[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},0,0,0,0,0,0,26.239274240000004,26.336585769999999,27.689238859999993,29.405931340000002,27.431665876692829,28.0412737079598,30.462185915856342,31.67092178623712,33.035697903188279,34.43665709792279,35.904732806295186,36.300616384582391,36.702523274408946,37.110735121853949,37.525360560172473,37.946510182394341]
[]
[]
[]
[]
[]
[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",{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":149.797361543443},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":168.36492707270779}]
[null,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",{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":149.46936400656705},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":171.76036652484905}]
[null,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",{"$f":"+AA30-AA31","v":0.32799753687595512},null,null,null,"Variance",{"$f":"+AF30-AF31","v":-3.395439452141261}]
[]
[null,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":"INSUFFICIENT"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0.99042867222304132,1.0250936757508473,1.060971954402127,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":1.060971954402127},1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":30.161669755513387},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":31.371644825499896},31.747451597765139,33.115487776067766,34.549568546373273,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":34.946789086593732},35.350203190185496,35.759917458521514,36.176040414620736,36.598682538741464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total tariff revenue",{"$f":"+X39+X40","v":30.161669755513387},{"$f":"+Y39+Y40","v":31.371644825499896},32.737880269988182,34.140581451818612,35.6105405007754,{"$f":"+AC39+AC40","v":36.00776104099586},{"$f":"+AD39+AD40","v":36.411175144587624},{"$f":"+AE39+AE40","v":36.820889412923641},{"$f":"+AF39+AF40","v":37.237012369022864},{"$f":"+AG39+AG40","v":37.659654493143591}]
[null,null,null,null,"Non-tariff revenue",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X41-X13","v":0},{"$f":"+Y41-Y13","v":0},0,0,0,{"$f":"+AC41-AC13","v":0},{"$f":"+AD41-AD13","v":0},{"$f":"+AE41-AE13","v":0},{"$f":"+AF41-AF13","v":0},{"$f":"+AG41-AG13","v":0}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2755829999999999,1.4445399999999999,8.3405000000000007E-2]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K45:K48)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(S45:S48)","v":0},1.2755829999999999,1.4445399999999999,8.3405000000000007E-2,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services",null,null,null,null,null,null,null,null,null,null,null,0.128965,0.143784,0.112832,0.95335000000000003,0.14236799999999999,0.13,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999,0.13276340089999999]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,0.23810600000000001,0.307975,0.455621,0.54211500000000001,0.40527099999999999,0.24733837436523343,0.2277527594429524,0.22651355983722257,0.22505423230007712,0.223312245204178,0.22142890461979092,0.22009194268653198,0.21858472892132222,0.21708230803031262,0.2155847902496098,0.21409228835075084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K52:K54)","v":0},{"$f":"+SUM(L52:L54)","v":0},0,0,0,0,0,0.36707100000000004,0.45175900000000002,0.56845299999999999,1.495465,0.54763899999999999,0.37733837436523343,0.36051616034295242,0.35927696073722259,0.35781763320007709,0.35607564610417797,0.35419230551979092,0.35285534358653198,0.35134812982132224,0.34984570893031264,0.3483481911496098,0.34685568925075083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ67","v":"3rd Reg Period"},null,null,null,null,{"$f":"BE67","v":"4th Reg Period"},null,null,null,null,{"$f":"BJ67","v":"5th Reg Period"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX67","v":"3rd Reg Period"},null,null,null,null,{"$f":"CC67","v":"4th Reg Period"},null,null,null,null,{"$f":"CH67","v":"5th Reg Period"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW68","v":"PQR"},null,null,{"$f":"AZ68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,{"$f":"BU68","v":"PQR"},null,null,{"$f":"BX68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,"$m, 01/01/18",null,null,{"$f":"+K49+K55","v":0},{"$f":"+L49+L55","v":0},0,0,0,0,0,0.36707100000000004,0.45175900000000002,1.844036,2.9400050000000002,0.63104399999999994,0.37733837436523343,0.36051616034295242,0.35927696073722259,0.35781763320007709,0.35607564610417797,0.35419230551979092,0.35285534358653198,0.35134812982132224,0.34984570893031264,0.3483481911496098,0.34685568925075083,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$65592),\"-\")","v":5.513653716590268E-2},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,BA$69:BA$65592),\"-\")","v":1.9494548102340428E-2},2.7829730539928123E-2,-4.3867959271288205E-3,3.4340325486359166E-2,6.9426974757911611E-2,1.749999999999996E-2,-0.1839239441829969,1.4736842105263112E-2,1.473684210526313E-2,0,0,0,0,0,null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BX$69:BX$65592)","v":7.0234369947130655E-3},{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BY$69:BY$65592)","v":-9.0910148536520029E-3},1.2187657569839425E-2,-0.10117860412296764,2.1978794371605121E-2,7.6306939960773826E-2,2.891396876390415E-2,6.6807109639577082E-4,3.1467020662876037E-2,3.159956015894929E-2,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,AZ$69:AZ$65592),\"-\")","v":-1.2200329784367702E-3},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,BA$69:BA$65592),\"-\")","v":3.8779406591279278E-2},1.7774104822394637E-2,0.14437750145445144,-3.060169035978551E-3,4.2532033575450141E-3,4.2590529206326987E-3,-0.19573511878302441,5.1940802391908401E-3,5.2011167981185578E-3,5.2081273172258366E-3,5.2151117429922646E-3,5.2220700243091559E-3,5.2290021124012992E-3,5.2359079608949059E-3,null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BX$69:BX$65592)","v":-6.3337903218255746E-3},{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BY$69:BY$65592)","v":7.2559549934087843E-3},1.2734789895881372E-2,3.3387911519238119E-3,7.4836120456451133E-3,1.0773905303002455E-2,1.0847865144845339E-2,-1.9565965410241262E-2,1.1007307313782515E-2,1.1081487340700158E-2,1.1154577679375461E-2,1.1203532014458515E-2,1.1252431889634181E-2,1.1301273889195818E-2,1.1350054615882611E-2]
[null,null,null,null,"Revenue not collected",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,6.2645000000000006E-2,4.7098000000000001E-2,5.7607999999999999E-2,4.4206000000000002E-2,0.13308500000000001,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,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$65592),\"-\")","v":5.3494807027360348E-2},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,BA$69:BA$65592),\"-\")","v":6.5215466974884159E-2},4.3167780983963636E-2,0.17942084075456252,3.0520387895117938E-2,7.5404173398845503E-2,2.2205163852273238E-2,-0.18368343954205785,2.0403783223018744E-2,2.0410941302905529E-2,5.2081273172258549E-3,5.2151117429922586E-3,5.2220700243091438E-3,5.229002112401287E-3,5.2359079608949362E-3,null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BX$69:BX$65592)","v":-1.127236208574289E-4},{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BY$69:BY$65592)","v":-1.1227053239672841E-3},2.344616124027853E-2,1.5977835616223096E-2,2.9339758560510142E-2,8.7928874187096065E-2,4.0116315833785693E-2,1.1979186120319793E-2,4.2846426532885118E-2,4.3056063676926611E-2,1.1154577679375517E-2,1.1203532014458464E-2,1.1252431889634288E-2,1.1301273889195818E-2,1.1350054615882621E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ57:BD57),\"-\")","v":2.6482869073480318E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE57:BI57),\"-\")","v":-1.3504657042911816E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ57:BN57),\"-\")","v":0},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX57:CB57)","v":-1.3815946008092408E-2},null,null,null,null,{"$f":"AVERAGE(CC57:CG57)","v":3.3791112128579812E-2},null,null,null,null,{"$f":"AVERAGE(CH57:CL57)","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ58:BD58),\"-\")","v":3.9330162170742006E-2},null,null,null,null,-3.5365533093507463E-2,null,null,null,null,5.222043831564693E-3,null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX58:CB58)","v":4.8958715530067008E-3},null,null,null,null,{"$f":"AVERAGE(CC58:CG58)","v":4.8289199384178401E-3},null,null,null,null,{"$f":"AVERAGE(CH58:CL58)","v":1.1252374017709316E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X61>0,\"CHECK\",\"\")","v":""},{"$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,7.4363856727177727E-2,null,null,null,null,-9.0518755530029672E-3,null,null,null,null,5.2220438315646964E-3,null,null,null,null,null,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,1.350566529443741E-2,null,null,null,null,4.5185373270202653E-2,null,null,null,null,1.125237401770934E-2]
[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",{"$f":"IFERROR((S14/R14-1)-BX59,\"-\")","v":3.2214142549479006E-3},{"$f":"IFERROR((T14/S14-1)-BY59,\"-\")","v":5.2789603012833627E-2},3.7940651055697452E-2,-7.9997450925330255E-2,-9.8756671320394222E-3,-1.7793197912463615E-3,-5.1443824503691338E-4,3.1031733201384741E-2,-5.1587351561360739E-4,-4.9902099870147848E-4,-1.4702813300689413E-4,-1.5017456925926764E-4,-1.4841042739785308E-4,-1.4665354178293802E-4,-1.4490410129258668E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Water","Major Customer","Murray Goulburn Volume","Price cap - Variable ","$",null,null,null,null,null,null,null,1.99,2.0099999999999998,2.0699999999999998,2.1,2.13,2.17,2.17,2.17,2.2774118916532498,2.3571213078611133,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,null,null,{"$f":"IFERROR((X69-W69)/W69,\"\")","v":0},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":0},4.9498567582142779E-2,3.4999999999999913E-2,3.4999999999999927E-2,0,0,0,0,0,null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"Water"},{"$f":"I69","v":"Price cap - Variable "},{"$f":"IFERROR(S69/R69-1,\"-\")","v":1.0050251256281229E-2},{"$f":"IFERROR(T69/S69-1,\"-\")","v":2.9850746268656803E-2},1.449275362318847E-2,1.4285714285714235E-2,1.8779342723004744E-2,0,0,4.9498567582142883E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW69","v":"Price"},"Water","Price cap - Variable ",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":6.4416571268896311E-4},1.9244387156997042E-3,9.1070463848494138E-4,9.8328215286457173E-4,1.3308439185182599E-3,0,0,3.1144152927821901E-3,2.2258022736426773E-3,2.2201005067290849E-3,0,0,0,0,0,null,"Price","Water","Price cap - Variable ",{"$f":"IFERROR((Y69/$W69)^(1/CQ$64)-1,\"-\")","v":0},1.6234536105818043E-2,2.0893761647849951E-2,2.3699544276896134E-2,1.9710970421009666E-2,1.6871507173542577E-2,1.4747099716715617E-2,1.3097851685164308E-2,1.1780383421667429E-2,null,{"$f":"CN69","v":"Price"},"Water","Price cap - Variable ",{"$f":"IFERROR((Z69/$X69)^(1/DD$64)-1,\"-\")","v":2.4450373411100346E-2},2.7954913264650605E-2,2.971167638348593E-2,2.3699544276896134E-2,1.9710970421009666E-2,1.6871507173542577E-2,1.4747099716715617E-2,1.3097851685164308E-2]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},{"$f":"+G69","v":"Major Customer"},{"$f":"+H69","v":"Murray Goulburn Volume"},{"$f":"+I69","v":"Price cap - Variable "},"kL",null,null,null,null,null,null,null,835317,831740,786327,868898,896114,900594.57,905097.54284999985,909623.03056424973,914171.1457170709,918742.00144565618,923335.71145288437,927952.39001014864,932592.15196019923,937255.11272000009,941941.38828359998,946651.09522501787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E70","v":"Qty"},"Water","Price cap - Variable ",-4.282206635325303E-3,-5.4599995190804829E-2,0.10500847611744213,3.1322433703380614E-2,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":-2.7446584356801508E-4},-3.5199905448437727E-3,6.5985877333468619E-3,2.1559153031372614E-3,3.5433719330547821E-4,3.5245541323490268E-4,3.2558901478347993E-4,3.1459650702151645E-4,3.1797175337751929E-4,3.1715721524700608E-4,3.1628118358912748E-4,3.1435608019159182E-4,3.1242756832858108E-4,3.1049587251276152E-4,3.0856121704986132E-4,null,"Qty","Water","Price cap - Variable ",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,{"$f":"CN70","v":"Qty"},"Water","Price cap - Variable ",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},{"$f":"+G69","v":"Major Customer"},{"$f":"+H69","v":"Murray Goulburn Volume"},{"$f":"+I69","v":"Price cap - Variable "},"$m",0,0,0,0,0,0,0,{"$f":"R69*R70/10^6","v":1.66228083},1.6717974,1.62769689,1.8246858000000001,1.9087228199999999,1.9542902168999998,1.9640616679844995,1.9738819763244217,2.081944238262333,2.1655863480345219,2.2525887795668087,2.2638517234646423,2.2751709820819652,2.2865468369923745,2.2979795711773359,2.3094694690332225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",5.7250073683396963E-3,-2.6379099524858729E-2,0.12102309171334724,4.6055611327714407E-2,2.3873239436619675E-2,4.9999999999998934E-3,4.9999999999998934E-3,5.4746060420053366E-2,4.017499999999985E-2,4.017499999999985E-2,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999996714E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":3.6694141843182903E-4},-1.7006261737662776E-3,7.6049240781121989E-3,3.1699962460466397E-3,1.6918353314163304E-3,3.5245541323490268E-4,3.2558901478347993E-4,3.4445838762676099E-3,2.5549030383884125E-3,2.5483582245097386E-3,3.1628118358912748E-4,3.1435608019159182E-4,3.124275683285672E-4,3.1049587251276152E-4,3.0856121704986132E-4,null,"Rev","Water","Price cap - Variable ",4.9999999999998934E-3,2.1315708786346921E-2,2.5998230456089289E-2,2.8818041998280641E-2,2.4809525273114641E-2,2.1955864709410244E-2,1.9820835215299093E-2,1.8163340943589956E-2,1.6839285338775545E-2,null,"Rev","Water","Price cap - Variable ",2.9572625278155629E-2,3.3094687830973912E-2,3.4860234765403231E-2,2.8818041998280419E-2,2.4809525273114641E-2,2.1955864709410022E-2,1.9820835215299093E-2,1.8163340943589956E-2]
[null,null,null,{"$f":"D69+1","v":2},"Price","Water","Major Customer","Burra Foods Volume","Price cap - Variable ","$",null,null,null,null,null,null,null,1.64,1.66,1.71,1.73,1.75,1.79,2.12598837,2.2003979629499999,2.2774118916532498,2.3571213078611133,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,null,null,{"$f":"IFERROR((X72-W72)/W72,\"\")","v":0.18770299999999995},3.4999999999999969E-2,3.4999999999999934E-2,3.4999999999999913E-2,3.4999999999999927E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Variable ",1.2195121951219523E-2,3.0120481927710774E-2,1.1695906432748648E-2,1.1560693641618602E-2,2.2857142857142909E-2,0.18770299999999995,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Variable ",{"$f":"IFERROR((S72/R72-1)*(R74/R$13),\"-\")","v":2.2230783641554881E-4},5.8273537865118389E-4,2.0987529227552151E-4,1.6228662855479503E-4,4.5640654130076579E-4,3.7430310312177354E-3,7.6576175097303213E-4,7.6580495584270927E-4,7.6332821843127141E-4,7.6137282480462181E-4,0,0,0,0,0,null,"Price","Water","Price cap - Variable ",0.10872566715125709,8.3584666963862908E-2,7.1228764317664783E-2,6.3882954086838195E-2,5.29591966270202E-2,4.5225251426854518E-2,3.9462094027798544E-2,3.5001616452599249E-2,3.1447019524918796E-2,null,"Price","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F72","v":"Water"},"Major Customer","Burra Foods Volume","Price cap - Variable ","kL",null,null,null,null,null,null,null,288276,302229,271818,215112,307318,308854.58999999997,310398.86294999992,311950.85726474988,313510.61155107361,315078.16460882896,316653.55543187307,318236.82320903242,319828.00732507755,321427.14736170293,323034.2830985114,324649.45451400394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",4.8401531865295722E-2,-0.100622375748191,-0.20861753084784673,0.42864182379411653,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",{"$f":"IFERROR((S73/R73-1)*(R74/R$13),\"-\")","v":8.8232326591011431E-4},-1.9467224453158102E-3,-3.7435033797718134E-3,6.0171853521573167E-3,9.983893090954017E-5,9.9706212240018987E-5,1.0939453585328823E-4,1.0940070797752782E-4,1.0904688834732241E-4,1.087675464006582E-4,1.0846711554360657E-4,1.0780691056307526E-4,1.0714553666565067E-4,1.0648307084687535E-4,1.0581959003132337E-4,null,"Qty","Water","Price cap - Variable ",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,"Qty","Water","Price cap - Variable ",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},"Major Customer","Burra Foods Volume","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R72*R73/10^6","v":0.47277263999999997},0.50170013999999996,0.46480877999999998,0.37214375999999999,0.53780649999999997,0.5528497161,0.65990437269292379,0.68641603086586178,0.71399279490589773,0.74267745544124208,0.77251452221359385,0.77637709482466177,0.78025898029878493,0.78416027520027887,0.78808107657628013,0.79202148195916156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",6.1186916400238323E-2,-7.3532688270726787E-2,-0.19936159553612565,0.44515791424260343,2.7971428571428536E-2,0.19364151499999971,4.0174999999999628E-2,4.017499999999985E-2,4.017499999999985E-2,4.017499999999985E-2,4.9999999999998934E-3,4.9999999999998934E-3,5.0000000000001155E-3,4.9999999999998934E-3,5.0000000000001155E-3,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":1.1153911421538344E-3},-1.4226232848970272E-3,-3.5774117527567831E-3,6.2490348171532354E-3,5.5852750491681015E-4,3.8614523986138403E-3,8.7898509558118152E-4,8.7903468859945144E-4,8.7619174787075091E-4,8.7394723532930392E-4,1.0846711554360657E-4,1.0780691056307526E-4,1.0714553666565543E-4,1.0648307084687535E-4,1.0581959003132806E-4,null,"Rev","Water","Price cap - Variable ",0.11426929548701303,8.9002590298682183E-2,7.6584908139252894E-2,6.9202368857272267E-2,5.8223992610155095E-2,5.0451377683988552E-2,4.4659404497937372E-2,4.0176624534862038E-2,3.6604254622543353E-2,null,"Rev","Water","Price cap - Variable ",4.017499999999985E-2,4.017499999999985E-2,4.017499999999985E-2,3.3042862897311176E-2,2.8315293748418346E-2,2.4951710358521506E-2,2.2436244956133944E-2,2.0484040758738997E-2]
[null,null,null,{"$f":"D72+1","v":3},"Price","Water","Major Customer","Other Majors Volume","Price cap - Variable ","$",null,null,null,null,null,null,null,1.64,1.66,1.71,1.73,1.75,1.79,2.12598837,2.2003979629499999,2.2774118916532498,2.3571213078611133,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,null,null,{"$f":"IFERROR((X75-W75)/W75,\"\")","v":0.18770299999999995},3.4999999999999969E-2,3.4999999999999934E-2,3.4999999999999913E-2,3.4999999999999927E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Variable ",1.2195121951219523E-2,3.0120481927710774E-2,1.1695906432748648E-2,1.1560693641618602E-2,2.2857142857142909E-2,0.18770299999999995,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Variable ",{"$f":"IFERROR((S75/R75-1)*(R77/R$13),\"-\")","v":2.8565657803132009E-4},7.6819403791598907E-4,3.0235174253208732E-4,1.9734944861463663E-4,2.8702176181659135E-4,2.3538912436540139E-3,4.815669080237803E-4,4.8159407840082707E-4,4.8003652505515873E-4,4.7880683075199115E-4,0,0,0,0,0,null,"Price","Water","Price cap - Variable ",0.10872566715125709,8.3584666963862908E-2,7.1228764317664783E-2,6.3882954086838195E-2,5.29591966270202E-2,4.5225251426854518E-2,3.9462094027798544E-2,3.5001616452599249E-2,3.1447019524918796E-2,null,"Price","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F75","v":"Water"},"Major Customer","Other Majors Volume","Price cap - Variable ","kL",null,null,null,null,null,null,null,370423,398415,391588,261588,193264,194230.31999999998,195201.47159999999,196177.47895799993,197158.36635278995,198144.15818455385,199134.87897547657,200130.55337035394,201131.20613720574,202136.86216789173,203147.54647873115,204163.28421112476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",7.5567661835253208E-2,-1.7135399018611275E-2,-0.3319815724690236,-0.26118935119347986,4.9999999999998934E-3,5.0000000000001155E-3,4.9999999999996714E-3,5.0000000000001155E-3,4.9999999999996714E-3,4.9999999999998934E-3,4.9999999999998934E-3,5.0000000000001155E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999996714E-3,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",{"$f":"IFERROR((S76/R76-1)*(R77/R$13),\"-\")","v":1.7700847745542848E-3},-4.3702193726516891E-4,-8.5820801920490908E-3,-4.4586921892371062E-3,6.2786010397377869E-5,6.2702547206333113E-5,6.8795272574821392E-5,6.8799154057262759E-5,6.8576646436446895E-5,6.840097582171172E-5,6.8212042960124624E-5,6.7796857857538762E-5,6.7380937654645383E-5,6.6964330771873153E-5,6.6547085585005661E-5,null,"Qty","Water","Price cap - Variable ",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,"Qty","Water","Price cap - Variable ",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},"Major Customer","Other Majors Volume","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R75*R76/10^6","v":0.60749372000000001},0.66136890000000004,0.66961547999999993,0.45254724000000002,0.33821200000000001,0.34767227279999996,0.41499605842848525,0.43166852507584952,0.44901080807077182,0.46704981728501488,0.48581354369444024,0.48824261141291236,0.49068382446997699,0.49313724359232675,0.49560292981028836,0.49808094445933965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",8.8684340638122139E-2,1.2468956432635236E-2,-0.32416849144526938,-0.25264818762346219,2.7971428571428314E-2,0.19364151499999993,4.0174999999999628E-2,4.0175000000000072E-2,4.0174999999999628E-2,4.017499999999985E-2,4.9999999999998934E-3,5.0000000000001155E-3,4.9999999999996714E-3,4.9999999999998934E-3,4.9999999999996714E-3,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":2.077327752275291E-3},3.1800878928740973E-4,-8.3801036564415537E-3,-4.312888315064517E-3,3.5124288102304964E-4,2.4283632470786156E-3,5.5277001513872107E-4,5.5280120285009448E-4,5.5101335411688191E-4,5.4960184072746338E-4,6.8212042960124624E-5,6.7796857857538762E-5,6.7380937654642402E-5,6.6964330771873153E-5,6.6547085585005661E-5,null,"Rev","Water","Price cap - Variable ",0.11426929548701303,8.9002590298682183E-2,7.6584908139252894E-2,6.9202368857272267E-2,5.8223992610155095E-2,5.0451377683988774E-2,4.4659404497937372E-2,4.0176624534862038E-2,3.6604254622543353E-2,null,"Rev","Water","Price cap - Variable ",4.017499999999985E-2,4.017499999999985E-2,4.017499999999985E-2,3.3042862897311176E-2,2.8315293748418346E-2,2.4951710358521506E-2,2.2436244956133944E-2,2.0484040758738775E-2]
[null,null,null,{"$f":"D75+1","v":4},"Price","Water","Volume","Customers excl Majors","Price cap - Variable ","$",null,null,null,null,null,null,null,1.64,1.66,1.71,1.73,1.75,1.79,2.12598837,2.2003979629499999,2.2774118916532498,2.3571213078611133,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,2.4396205536362521,null,null,{"$f":"IFERROR((X78-W78)/W78,\"\")","v":0.18770299999999995},3.4999999999999969E-2,3.4999999999999934E-2,3.4999999999999913E-2,3.4999999999999927E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Variable ",1.2195121951219523E-2,3.0120481927710774E-2,1.1695906432748648E-2,1.1560693641618602E-2,2.2857142857142909E-2,0.18770299999999995,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Variable ",{"$f":"IFERROR((S78/R78-1)*(R80/R$13),\"-\")","v":2.4876490273999011E-3},5.9705035925106007E-3,2.4091925906144927E-3,2.537176319505337E-3,4.7507341111938236E-3,3.9240627264827972E-2,8.0795076478867196E-3,8.1321532897389529E-3,8.1585375368516799E-3,8.1908590665855756E-3,0,0,0,0,0,null,"Price","Water","Price cap - Variable ",0.10872566715125709,8.3584666963862908E-2,7.1228764317664783E-2,6.3882954086838195E-2,5.29591966270202E-2,4.5225251426854518E-2,3.9462094027798544E-2,3.5001616452599249E-2,3.1447019524918796E-2,null,"Price","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F78","v":"Water"},"Volume","Customers excl Majors","Price cap - Variable ","kL",null,null,null,null,null,null,null,3225840,3096533,3120243,3363044,3198872,3237923.4219915965,3275000.3299501254,3312634.8566794451,3350836.5481330082,3389615.1230924558,3428980.4763891129,3468942.6821867581,3509511.9973268639,3550698.8647375312,3592513.9169073184,3634967.9794252636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",-4.0084753118567518E-2,7.6569505314492137E-3,7.7814772759685624E-2,-4.8816488871391561E-2,1.2207872647482132E-2,1.1450829166220311E-2,1.1491457385560899E-2,1.1532116609995535E-2,1.1572804105008938E-2,1.1613517130152129E-2,1.1654252939849785E-2,1.1695008784213146E-2,1.1735781909860465E-2,1.1776569560730143E-2,1.1817368978904952E-2,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",{"$f":"IFERROR((S79/R79-1)*(R80/R$13),\"-\")","v":-8.1767773629355042E-3},1.5177662417690271E-3,1.6028751174690072E-2,-1.071354742244943E-2,2.5373406192532688E-3,2.3938760658320443E-3,2.6527233666286806E-3,2.679455429360818E-3,2.6976330484956242E-3,2.7178480594415334E-3,2.737746107236269E-3,2.7486778461472431E-3,2.7596013552418958E-3,2.7705159313446566E-3,2.7814208744173356E-3,null,"Qty","Water","Price cap - Variable ",1.1471143071899004E-2,1.1491467176210524E-2,1.1511800795263705E-2,1.1532143244013637E-2,1.1552493836396227E-2,1.1572851885463864E-2,1.1593216703521536E-2,1.1613587602263165E-2,1.1633963892907939E-2,null,"Qty","Water","Price cap - Variable ",1.1511786793483303E-2,1.1532125488367795E-2,1.1552472784867041E-2,1.157282799664161E-2,1.159319043649587E-2,1.1613559416513652E-2,1.1633934248195033E-2,1.1654314242592889E-2]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},"Volume","Customers excl Majors","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R78*R79/10^6","v":5.2903775999999993},5.1402447799999997,5.3356155300000001,5.8180661200000001,5.5980259999999999,5.7958829253649577,6.9626126132201289,7.2891149906346158,7.6312350017044395,7.9897340320894976,8.3654112482163061,8.462903866848885,8.5618776019116325,8.6623579301865892,8.7643707909113733,8.8679425944155099,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",-2.8378469620013447E-2,3.8008063499264111E-2,9.0420793493717122E-2,-3.7820147702274709E-2,3.5344052593710318E-2,0.20130318415320714,4.6893658394055571E-2,4.6935740691345318E-2,4.6977852248684115E-2,4.7019990229707265E-2,1.1654252939850007E-2,1.1695008784212924E-2,1.1735781909860687E-2,1.1776569560730143E-2,1.1817368978904952E-2,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":-5.7888451326445706E-3},7.5339856849353671E-3,1.8625414539277543E-2,-8.3002271425100076E-3,7.3460710874585899E-3,4.2083841049844847E-2,1.0825076332347432E-2,1.0905389659127403E-2,1.0950587742044639E-2,1.1003831808107536E-2,2.7377461072363211E-3,2.7486778461471907E-3,2.7596013552419478E-3,2.7705159313446566E-3,2.7814208744173356E-3,null,"Rev","Water","Price cap - Variable ",0.12144401790663584,9.6036644596923182E-2,8.3560536458646251E-2,7.6151804708231907E-2,6.5123501256030503E-2,5.7321488448563995E-2,5.1512803338959134E-2,4.7021698393755473E-2,4.3446836907519382E-2,null,"Rev","Water","Price cap - Variable ",4.691469933125525E-2,4.6935749880460564E-2,4.6956809332337146E-2,3.9799094788836031E-2,3.5061441569756102E-2,3.1696565120226561E-2,2.9185274629776492E-2,2.724087805899722E-2]
[null,null,null,{"$f":"D78+1","v":5},"Price",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":"IFERROR((X81-W81)/W81,\"\")","v":""},"","","","","","","","","",null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price",0,0,{"$f":"IFERROR((S81/R81-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,"-","-","-","-","-","-","-","-","-",null,"Price",0,0,"-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F81","v":0},0,0,0,"[Pricing Unit]",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",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty",0,0,{"$f":"IFERROR((S82/R82-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,"-","-","-","-","-","-","-","-","-",null,"Qty",0,0,"-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":0},0,0,0,"$m",0,0,0,0,0,0,0,{"$f":"R81*R82/10^6","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",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev",0,0,{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,"-","-","-","-","-","-","-","-","-",null,"Rev",0,0,"-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","Water","Access Fee","East / West (Dev / Un)","Price cap - Fixed","$",null,null,null,null,null,null,null,305.39999999999998,305.39999999999998,287.25,290.10000000000002,294,300.3,301.55645520000007,312.11093113200008,323.03481372162003,334.34103220187671,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,null,null,{"$f":"IFERROR((X84-W84)/W84,\"\")","v":4.1840000000002058E-3},3.5000000000000003E-2,3.499999999999983E-2,3.4999999999999962E-2,3.4999999999999941E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",0,-5.9430255402750376E-2,9.9216710182767898E-3,1.3443640124095158E-2,2.1428571428571574E-2,4.1840000000001876E-3,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S84/R84-1)*(R86/R$13),\"-\")","v":0},-6.7261301097781825E-3,1.0719898373222373E-3,1.4524521985090947E-3,4.6379208243369444E-3,9.1126342792526656E-4,7.1354195339250106E-3,7.200751474395725E-3,7.2429949247253102E-3,7.2906257422961675E-3,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",1.9475571065830088E-2,2.4624333608696647E-2,2.7208457934967623E-2,2.8762059743600465E-2,2.3911567522348909E-2,2.0460938253500816E-2,1.7880599834172672E-2,1.5878181664385371E-2,1.4279083755353916E-2,null,"Price","Water","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F84","v":"Water"},"Access Fee","East / West (Dev / Un)","Price cap - Fixed","cust",null,null,null,null,null,null,null,9543,9610,9743,9873,19828,20107.209829422223,20390.985676207223,20679.407333258059,20972.556036826762,21270.514493228802,21573.366906061405,21881.19900393542,22194.098068730571,22512.152964384124,22835.454166223262,23164.093790851599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",7.0208529812427756E-3,1.3839750260145722E-2,1.3342912860515144E-2,1.0083054795908031,1.4081593172393658E-2,1.4113138978127049E-2,1.4144566703677031E-2,1.4175875490263223E-2,1.4207064502716804E-2,1.4238132929460301E-2,1.4269079982481836E-2,1.4299904897298932E-2,1.4330606932915435E-2,1.4361185371768892E-2,1.4391639519674593E-2,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S85/R85-1)*(R86/R$13),\"-\")","v":7.8896933618609582E-4},1.5663395741063659E-3,1.4416389094538498E-3,0.10893742298081639,3.0477679966573017E-3,3.0738019608014273E-3,2.8836405016092175E-3,2.9164844667818103E-3,2.940048459669233E-3,2.9658542416502354E-3,2.991337154596989E-3,3.0070328739903434E-3,3.0227165079528724E-3,3.0383868866965084E-3,3.0540428455937156E-3,null,"Qty","Water","Price cap - Fixed",1.4128852719159424E-2,1.4144526733940843E-2,1.4160160814608025E-2,1.4175754758019465E-2,1.4191308365750999E-2,1.4206821444089357E-2,1.422229380402551E-2,1.4237725261245782E-2,1.4253115636122526E-2,null,"Qty","Water","Price cap - Fixed",1.4160220976150883E-2,1.4175835244603752E-2,1.4191409307072522E-2,1.4206942966310754E-2,1.4222436029781793E-2,1.4237888309651892E-2,1.4253299622781102E-2,1.4268669790714394E-2]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Access Fee","East / West (Dev / Un)","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R84*R85/10^6","v":2.9144321999999998},2.9348939999999999,2.7986767499999998,2.8641573000000005,5.8294319999999997,6.0381951117754946,6.1490333585510264,6.454269078041083,6.7748657326225707,7.1116057711310967,7.4653119210228605,7.5718350539181101,7.6801115750871736,7.7901722352706821,7.9020483428194117,8.0157717740363115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR(S86/R86-1,\"-\")","v":7.0208529812427756E-3},-4.6413005035275567E-2,2.3396967870619845E-2,1.0353044157176696,3.5811913026088105E-2,1.835618835161168E-2,4.963962653830567E-2,4.9672031132422356E-2,4.9704311760311981E-2,4.973646758199135E-2,1.4269079982481836E-2,1.4299904897298932E-2,1.4330606932915435E-2,1.4361185371768892E-2,1.4391639519674593E-2,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S86/R86-1)*(R86/R$13),\"-\")","v":7.8896933618609582E-4},-5.2528784966084123E-3,2.5279322137628729E-3,0.11185439068992585,7.7509981352083639E-3,3.9979261761306784E-3,1.0119987453090557E-2,1.0219312897514899E-2,1.0285945080483002E-2,1.0360284882404164E-2,2.991337154596989E-3,3.0070328739903434E-3,3.0227165079528724E-3,3.0383868866965084E-3,3.0540428455937156E-3,null,"Rev","Water","Price cap - Fixed",3.3879591260199904E-2,3.9117159887671171E-2,4.1753894889452026E-2,4.3345538406880602E-2,3.8442212316318169E-2,3.4958444593936155E-2,3.2357196782432096E-2,3.0341976113816616E-2,2.8735720823419575E-2,null,"Rev","Water","Price cap - Fixed",4.9655828710316152E-2,4.9671989478164758E-2,4.9688108632820027E-2,4.2506710380346036E-2,3.7751683813135983E-2,3.4372993366560189E-2,3.1850084677298662E-2,2.9895512998029394E-2]
[null,null,null,{"$f":"D84+1","v":7},"Price","Water","Access Fee","Southern (Dev / Un)","Price cap - Fixed","$",null,null,null,null,null,null,null,355.48,342.39,312.60000000000002,303.45,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR((X87-W87)/W87,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","Water","Price cap - Fixed",-3.6823449983121481E-2,-8.7006045737316962E-2,-2.9270633397312951E-2,-1,"-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S87/R87-1)*(R89/R$13),\"-\")","v":-4.7817769686706374E-3},-1.09673744823223E-2,-3.4059739877975665E-3,-0.11113471680239827,"-","-","-","-","-","-","-","-","-","-","-",null,"Price","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-",null,"Price","Water","Price cap - Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Access Fee","Southern (Dev / Un)","Price cap - Fixed","cust",null,null,null,null,null,null,null,9474,9547,9642,9709,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",7.7052987122652183E-3,9.9507698753535934E-3,6.9487658162206145E-3,-1,"-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S88/R88-1)*(R89/R$13),\"-\")","v":1.0005857662963615E-3},1.2543245550993576E-3,8.0856861879582704E-4,-0.11113471680239827,"-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Price cap - Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Access Fee","Southern (Dev / Un)","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R87*R88/10^6","v":3.36781752},3.2687973299999999,3.0140892000000004,2.9461960499999997,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",-2.9401886952592382E-2,-7.7921053000859941E-2,-2.2525262357862785E-2,-1,"-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S89/R89-1)*(R89/R$13),\"-\")","v":-3.8180362222933147E-3},-9.8221837468333625E-3,-2.6210726846190927E-3,-0.11113471680239827,"-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Price cap - Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","Water","Access Fee","Concessional","Price cap - Fixed","$",null,null,null,null,null,null,null,250.35,250.35,230.55,232.65,235.8,240.9,301.55645520000007,312.11093113200008,323.03481372162003,334.34103220187671,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,null,null,{"$f":"IFERROR((X90-W90)/W90,\"\")","v":0.25179101369863038},3.5000000000000003E-2,3.499999999999983E-2,3.4999999999999962E-2,3.4999999999999941E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",0,-7.9089275014978977E-2,9.1086532205595372E-3,1.3539651837524147E-2,2.1628498727735312E-2,0.25179101369863033,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S90/R90-1)*(R92/R$13),\"-\")","v":0},-5.0775251419950783E-4,5.2940200482937134E-5,7.7947555051699716E-5,1.2307997614946335E-4,1.429228169905076E-3,2.2973479305883799E-4,2.297477548733734E-4,2.290047133778236E-4,2.2841807928491401E-4,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0.13824588695856144,0.10273419778102699,8.5396007456316037E-2,7.5124220362794869E-2,6.2222602017317774E-2,5.3102057431047678E-2,4.6313077838967764E-2,4.106303294912883E-2,3.688197031426621E-2,null,"Price","Water","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F90","v":"Water"},"Access Fee","Concessional","Price cap - Fixed","cust",null,null,null,null,null,null,null,672,665,653,656,650,653.24999999999989,656.5162499999999,659.79883124999981,663.09782540624974,666.41331453328087,669.74538110594722,673.09410801147692,676.45957855153426,679.84187644429176,683.24108582651309,686.65729125564565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",-1.041666666666663E-2,-1.8045112781954864E-2,4.5941807044409533E-3,-9.1463414634146423E-3,4.9999999999998934E-3,5.0000000000001155E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999996714E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S91/R91-1)*(R92/R$13),\"-\")","v":-6.7571245599083301E-5},-1.1584947999986029E-4,2.6701735334370848E-5,-5.2655338800168398E-5,2.8453194486316585E-5,2.8381238649282334E-5,3.2819256151261943E-5,3.282110783905272E-5,3.2714959053974182E-5,3.2631154183558526E-5,3.2541022467413732E-5,3.2342955569470539E-5,3.2144537986890343E-5,3.1945792818970393E-5,3.1746743143708257E-5,null,"Qty","Water","Price cap - Fixed",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,"Qty","Water","Price cap - Fixed",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Access Fee","Concessional","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R90*R91/10^6","v":0.16823519999999997},0.16648275000000001,0.15054914999999999,0.15261839999999999,0.15326999999999999,0.15736792499999999,0.19797671313119702,0.20593042758124283,0.2142036825093192,0.22280931545413105,0.23176067970250072,0.23291948310101324,0.23408408051651827,0.2352545009191008,0.23643077342369626,0.23761292729081476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",-1.0416666666666408E-2,-9.5707212909445727E-2,1.3744680723869918E-2,4.2694720951077514E-3,2.6736641221374091E-2,0.25804996876712361,4.017499999999985E-2,4.0174999999999628E-2,4.0174999999999628E-2,4.017499999999985E-2,5.0000000000001155E-3,4.9999999999998934E-3,4.9999999999996714E-3,4.9999999999998934E-3,5.0000000000001155E-3,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S92/R92-1)*(R92/R$13),\"-\")","v":-6.7571245599081851E-5},-6.1443954281531824E-4,7.9885152664856449E-5,2.4579281296790114E-5,1.5214857051652845E-4,1.4647555494038836E-3,2.6370272317539434E-4,2.6371760148679175E-4,2.6286469599868568E-4,2.6219132386489735E-4,3.2541022467415175E-5,3.2342955569470539E-5,3.2144537986890343E-5,3.1945792818970393E-5,3.1746743143709666E-5,null,"Rev","Water","Price cap - Fixed",0.14393711639335427,0.10824786876993198,9.0822987493597296E-2,8.0499841464608757E-2,6.753371502740424E-2,5.8367567718202729E-2,5.1544643228162323E-2,4.6268348113874369E-2,4.2066380165837414E-2,null,"Rev","Water","Price cap - Fixed",4.017499999999985E-2,4.017499999999985E-2,4.017499999999985E-2,3.3042862897311176E-2,2.8315293748418346E-2,2.4951710358521506E-2,2.2436244956133944E-2,2.0484040758738775E-2]
[null,null,null,{"$f":"D90+1","v":9},"Price","Water","Access Fee","Agreement","Price cap - Fixed","$",null,null,null,null,null,null,null,277.64999999999998,277.64999999999998,258.75,261.14999999999998,264.60000000000002,270.3,301.55645520000007,312.11093113200008,323.03481372162003,334.34103220187671,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,346.04296832894238,null,null,{"$f":"IFERROR((X93-W93)/W93,\"\")","v":0.11563616426193141},3.5000000000000003E-2,3.499999999999983E-2,3.4999999999999962E-2,3.4999999999999941E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",0,-6.8071312803889672E-2,9.2753623188404077E-3,1.3210798391729117E-2,2.1541950113378672E-2,0.11563616426193146,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S93/R93-1)*(R95/R$13),\"-\")","v":0},-3.7316165636863311E-4,4.7438867026494493E-5,6.611057151742719E-5,1.0772004066438579E-4,5.755918287138435E-4,1.7954657672906104E-4,1.7955670688565181E-4,1.7897599137836059E-4,1.7851751427190203E-4,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",7.456197122878816E-2,6.1209415258497213E-2,5.4595486535854443E-2,5.0646931833095321E-2,4.2031059009484117E-2,3.5920156059517927E-2,3.1360508309407953E-2,2.782799534673841E-2,2.501069839933634E-2,null,"Price","Water","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F93","v":"Water"},"Access Fee","Agreement","Price cap - Fixed","cust",null,null,null,null,null,null,null,515,512,512,508,509,510.53999999999991,513.09269999999981,515.65816349999977,518.23645431749969,520.82763658908721,523.43177477203255,526.04893364589259,528.67917831412205,531.3225742056926,533.97918707672102,536.6490830121046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",-5.8252427184466438E-3,0,-7.8125E-3,1.9685039370078705E-3,3.0255402750489768E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,5.0000000000001155E-3,4.9999999999998934E-3,4.9999999999996714E-3,5.0000000000001155E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S94/R94-1)*(R95/R$13),\"-\")","v":-3.2117018472285683E-5},0,-3.995705352573463E-5,9.8509504460662941E-6,1.5129146606722707E-5,2.4888054372420997E-5,2.5649510961293944E-5,2.56509581265212E-5,2.5567998768337878E-5,2.5502502038842662E-5,2.5432060636069906E-5,2.5277263737371933E-5,2.5122192765140026E-5,2.4966865772364551E-5,2.4811300795390454E-5,null,"Qty","Water","Price cap - Fixed",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,"Qty","Water","Price cap - Fixed",4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Access Fee","Agreement","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R93*R94/10^6","v":0.14298975},0.1421568,0.13247999999999999,0.13266419999999998,0.13468140000000003,0.13799896199999998,0.15472641580099702,0.16094254955580209,0.16740841648420637,0.17413404961645934,0.18112988505980054,0.18203553448509951,0.182945712157525,0.18386044071831262,0.18477974292190416,0.18570364163651368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",-5.8252427184466438E-3,-6.8071312803889894E-2,1.3903985507246475E-3,1.5205307837382387E-2,2.4632666426098515E-2,0.12121434508324103,4.0175000000000072E-2,4.0174999999999628E-2,4.017499999999985E-2,4.0174999999999628E-2,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S95/R95-1)*(R95/R$13),\"-\")","v":-3.2117018472285683E-5},-3.731616563686343E-4,7.1111973521162997E-6,7.60916608838047E-5,1.2317509859256724E-4,6.0335784222983373E-4,2.0609382057400162E-4,2.0610544854660033E-4,2.0543887010358934E-4,2.0491260388210325E-4,2.5432060636071037E-5,2.5277263737370812E-5,2.5122192765140026E-5,2.4966865772364551E-5,2.4811300795390454E-5,null,"Rev","Water","Price cap - Fixed",7.9934781084932016E-2,6.6515462334789666E-2,5.9868463968533625E-2,5.5900166492260706E-2,4.724121430453132E-2,4.1099756839815482E-2,3.6517310850954887E-2,3.2967135323471952E-2,3.0135751891332996E-2,null,"Rev","Water","Price cap - Fixed",4.017499999999985E-2,4.017499999999985E-2,4.017499999999985E-2,3.3042862897311176E-2,2.8315293748418346E-2,2.4951710358521506E-2,2.2436244956133944E-2,2.0484040758738997E-2]
[null,null,null,{"$f":"D93+1","v":10},"Price","Sewerage","Access Fee","All Regions (Developed)","Price cap - Fixed","$",null,null,null,null,null,null,null,452.37,453.4,446.1,450.45,456.45,466.05,503.33400000000006,520.95069000000001,539.18396414999995,558.05540289524993,577.58734199658363,577.58734199658363,577.58734199658363,577.58734199658363,577.58734199658363,577.58734199658363,null,null,{"$f":"IFERROR((X96-W96)/W96,\"\")","v":8.0000000000000099E-2},3.4999999999999892E-2,3.4999999999999892E-2,3.4999999999999955E-2,3.4999999999999927E-2,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",2.2768972301434598E-3,-1.6100573445081534E-2,9.7511768661733278E-3,1.3320013320013313E-2,2.1031876437725971E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S96/R96-1)*(R98/R$13),\"-\")","v":6.2368284750757223E-4},-4.4604672050342171E-3,2.7161878446422304E-3,3.7045458219692896E-3,6.0019365600168639E-3,2.2966944941417135E-2,1.0120210715643356E-2,1.0217482558030011E-2,1.0282003561447883E-2,1.0354170605580804E-2,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Sewerage","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F96","v":"Sewerage"},"Access Fee","All Regions (Developed)","Price cap - Fixed","cust",null,null,null,null,null,null,null,15704,15845,16174,16368,16839,17077.944865520731,17326.890208174373,17579.90535239434,17837.060866119704,18098.428583658628,18364.081628980977,18634.094439448334,18908.542789989726,19187.503817731656,19471.056047091115,19759.279415340436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",8.9786041772796921E-3,2.0763647838434762E-2,1.1994559169036689E-2,2.8775659824046951E-2,1.4189967665581671E-2,1.4577008218140231E-2,1.460245555781281E-2,1.462780990970125E-2,1.4653070901124332E-2,1.4678238173794433E-2,1.4703311383741591E-2,1.4728290201233785E-2,1.4753174310693673E-2,1.4777963410614214E-2,1.4802657213468295E-2,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S97/R97-1)*(R98/R$13),\"-\")","v":2.4594001634304576E-3},5.7523150064267073E-3,3.3410814165208236E-3,8.0030513344468736E-3,4.0494382880998095E-3,4.1848668144576434E-3,4.2222836345966689E-3,4.2702683604157552E-3,4.3046550626145447E-3,4.3423137783090496E-3,4.3794893115837851E-3,4.4023257409443487E-3,4.4251348080438487E-3,4.4479147865301785E-3,4.4706639597895054E-3,null,"Qty","Sewerage","Price cap - Fixed",1.4589731808194673E-2,1.4602424349912102E-2,1.4615085750707468E-2,{"$f":"IFERROR((AB97/$W97)^(1/CT$64)-1,\"-\")","v":1.4627715920874307E-2},1.4640314773572305E-2,1.4652882224814201E-2,1.466541819345224E-2,1.4677922601162408E-2,1.4690395372432219E-2,null,"Qty","Sewerage","Price cap - Fixed",1.461513265455916E-2,1.4627778579131112E-2,1.4640393242541627E-2,1.4652976558667374E-2,1.4665528444235632E-2,1.4678048818809408E-2,1.4690537604774345E-2,1.4702994727323171E-2]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Sewerage"},"Access Fee","All Regions (Developed)","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R96*R97/10^6","v":7.1040184800000006},7.1841229999999996,7.2152214000000008,7.3729655999999997,7.6861615499999996,7.959176204575936,8.7212129560412404,9.1582638234645248,9.6174571865792533,10.099925855024523,10.606861096291414,10.762817077794281,10.921334971098831,11.082459329632929,11.246235508105864,11.412709677274291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",1.1275944766404811E-2,4.3287677563428328E-3,2.1862697103099071E-2,4.2478965316208761E-2,3.5520285749905511E-2,9.5743168875591644E-2,5.0113541502336156E-2,5.0139783256540671E-2,5.0165928382663649E-2,5.0191976509877057E-2,1.4703311383741591E-2,1.4728290201233785E-2,1.4753174310693895E-2,1.4777963410614214E-2,1.4802657213468295E-2,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S98/R98-1)*(R98/R$13),\"-\")","v":3.0886828123579198E-3},1.1992322311523095E-3,6.0898487369798332E-3,1.1814197906791751E-2,1.0136542133834194E-2,2.7486601101031426E-2,1.4490274277450902E-2,1.4637210311060305E-2,1.473732155125395E-2,1.484846536613064E-2,4.3794893115837851E-3,4.4023257409443487E-3,4.4251348080439155E-3,4.4479147865301785E-3,4.4706639597895054E-3,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((Y98/$W98)^(1/CQ$64)-1,\"-\")","v":7.2685759971176322E-2},6.5117157835468564E-2,6.1359512202850075E-2,5.9116544968218054E-2,5.1581587489371916E-2,4.6235996871683893E-2,4.224783902770235E-2,3.9159272375752119E-2,3.669753289203781E-2,null,"Rev","Sewerage","Price cap - Fixed",5.0126662297468538E-2,5.0139750829400587E-2,5.015280700603042E-2,4.2965189802432135E-2,3.8205055660227139E-2,3.4821892139389243E-2,3.2294908518553767E-2,3.0336529581425076E-2]
[null,null,null,{"$f":"D96+1","v":11},"Price","Sewerage","Access Fee","All Regions (Undeveloped)","Price cap - Fixed","$",null,null,null,null,null,null,null,265.52,266.49,253.2,254.85,258.3,263.7,284.79599999999999,294.76385999999997,305.08059509999993,315.75841592849991,326.80996048599741,326.80996048599741,326.80996048599741,326.80996048599741,326.80996048599741,326.80996048599741,null,null,{"$f":"IFERROR((X99-W99)/W99,\"\")","v":8.0000000000000016E-2},3.4999999999999906E-2,3.4999999999999865E-2,3.4999999999999976E-2,3.4999999999999989E-2,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",3.6532087978307093E-3,-4.9870539232241384E-2,6.5165876777251164E-3,1.353737492642737E-2,2.0905923344947563E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S99/R99-1)*(R101/R$13),\"-\")","v":3.5232132131420142E-5},-4.7610850754446359E-4,5.8794777456055595E-5,1.2558405809904812E-4,2.0590556009945405E-4,7.9184569212449878E-4,3.4848199980890324E-4,3.513911799686815E-4,3.5316980264838902E-4,3.5520797719932939E-4,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822253E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Sewerage","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F99","v":"Sewerage"},"Access Fee","All Regions (Undeveloped)","Price cap - Fixed","cust",null,null,null,null,null,null,null,942,929,923,965,1027,1040.627548475778,1054.4689626436409,1068.5279001484507,1082.8080841381345,1097.3133044722113,1112.0474189531315,1127.0143545808819,1142.2181088312975,1157.6627509585369,1173.3524233221917,1189.2913427395029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",-1.3800424628450103E-2,-6.4585575888052027E-3,4.5503791982665298E-2,6.424870466321253E-2,1.3269277970572535E-2,1.3301026085785095E-2,1.3332718176515046E-2,1.3364352945486768E-2,1.3395929109286442E-2,1.3427445398565663E-2,1.3458900558251496E-2,1.3490293347744986E-2,1.3521622541111888E-2,1.355288692727119E-2,1.3584085310176519E-2,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":-1.3309351063316646E-4},-6.1659133064036298E-5,4.105500386609402E-4,5.9602493859146162E-4,1.3069109972157212E-4,1.3165450258580626E-4,1.3274892265829964E-4,1.3417473574378657E-4,1.3517250399481466E-4,1.3627244911368466E-4,1.3735662453635266E-4,1.3799076038524254E-4,1.3862400384717562E-4,1.3925631039766681E-4,1.3988763581082098E-4,null,"Qty","Sewerage","Price cap - Fixed",1.3316872007251401E-2,1.3332698739468407E-2,1.3348505962047952E-2,1.3364293357426504E-2,1.3380060610898692E-2,1.3395807410651717E-2,1.3411533447795776E-2,1.3427238416396703E-2,1.3442922013506831E-2,null,"Qty","Sewerage","Price cap - Fixed",1.3348535437553988E-2,1.3364333081852031E-2,1.3380110792546862E-2,1.3395868255641652E-2,1.3411605160038143E-2,1.3427321197568842E-2,1.3443016063027446E-2,{"$f":"IFERROR((AG100/$X100)^(1/DK$64)-1,\"-\")","v":1.3458689454200368E-2}]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Sewerage"},"Access Fee","All Regions (Undeveloped)","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R99*R100/10^6","v":0.25011983999999998},0.24756921000000001,0.23370359999999998,0.24593024999999999,0.26527410000000001,0.27441348453306269,0.30030854268505836,0.31496340836545184,0.33034373468795286,0.34648591079741314,0.36342817304662828,0.36831951668772989,0.37328825501354701,0.37833571789687054,0.38346325910207479,0.38867225672703576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",-1.01976316632858E-2,-5.6007005071430416E-2,5.2316909110514453E-2,7.8655838393203004E-2,3.4452607823616033E-2,9.436510817264776E-2,4.8799363312692856E-2,4.8832105298578732E-2,4.8864786628111556E-2,4.8897405987515352E-2,1.3458900558251496E-2,1.3490293347744986E-2,1.3521622541111888E-2,1.355288692727119E-2,1.3584085310176741E-2,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S101/R101-1)*(R101/R$13),\"-\")","v":-9.8347596885725117E-5},-5.3469266639400413E-4,4.7202020144002354E-4,7.2967760974972226E-4,3.3932887793367564E-4,9.3403255491716745E-4,4.8587713476024204E-4,4.9026203146350063E-4,4.9307334428302387E-4,4.9624996203199274E-4,1.3735662453635266E-4,1.3799076038524254E-4,1.3862400384717562E-4,1.3925631039766681E-4,1.3988763581082329E-4,null,"Rev","Sewerage","Price cap - Fixed",7.1340015440055859E-2,6.3784215491778262E-2,6.0034579698359236E-2,5.7797724558291241E-2,5.0275449684942242E-2,4.493979307196283E-2,4.0959868980514624E-2,3.7878412667992523E-2,3.5423003676579912E-2,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((Z101/$X101)^(1/DD$64)-1,\"-\")","v":4.8815734177868109E-2},4.8832084739716786E-2,4.8848414670285889E-2,4.1673003971258282E-2,3.6922042237015784E-2,3.3546334512938536E-2,3.1025743104976078E-2,2.9073053289829121E-2]
[null,null,null,{"$f":"D99+1","v":12},"Price","Sewerage","Cistern Usage / WW Volumetric","Volume Charge","Price cap - Variable ","$",null,null,null,null,null,null,null,1.64,1.66,1.71,1.73,1.75,1.79,1.9332000000000003,2.0008620000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X102-W102)/W102,\"\")","v":8.0000000000000113E-2},3.4999999999999941E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Variable ",1.2195121951219523E-2,3.0120481927710774E-2,1.1695906432748648E-2,1.1560693641618602E-2,2.2857142857142909E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Variable ",{"$f":"IFERROR((S102/R102-1)*(R104/R$13),\"-\")","v":1.5970413247439898E-4},4.8003931385359901E-4,1.5483835170202584E-4,1.9055076552517653E-4,3.339090549732155E-4,1.16132152368798E-3,5.0437527026073051E-4,-1.4339835892059689E-2,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Variable ",5.7260611202365919E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Variable ",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F102","v":"Sewerage"},"Cistern Usage / WW Volumetric","Volume Charge","Price cap - Variable ","kL",null,null,null,null,null,null,null,207095.12195121954,248966.86746987954,200537.4269005848,252576.30057803469,224835.21525305192,224835.21525305192,224835.21525305192,224835.21525305192,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Variable ",{"$f":"IFERROR(S103/R103-1,\"-\")","v":0.20218605404198131},-0.19452162876714429,0.25949706487082747,-0.10983249521628025,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Variable ",{"$f":"IFERROR((S103/R103-1)*(R104/R$13),\"-\")","v":2.647775765454117E-3},-3.100150569541747E-3,3.435398361567595E-3,-1.8103296127196988E-3,0,0,0,-1.4339835892059689E-2,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Variable ",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Variable ",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Sewerage"},"Cistern Usage / WW Volumetric","Volume Charge","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R102*R103/10^6","v":0.33963599999999999},0.41328500000000001,0.34291899999999997,0.43695699999999998,0.3934616266928409,0.40245503530296295,0.43465143812720008,0.44986423846165202,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Variable ",0.2168468595790789,-0.17026023204326324,0.27422802469387819,-9.9541541403751599E-2,2.2857142857142687E-2,8.0000000000000293E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Variable ",{"$f":"IFERROR((S104/R104-1)*(R104/R$13),\"-\")","v":2.8397698462877155E-3},-2.7134892848912138E-3,3.6304168110657328E-3,-1.6407075132375249E-3,3.3390905497321225E-4,1.1613215236879833E-3,5.0437527026073051E-4,-1.4339835892059689E-2,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Variable ",5.7260611202365919E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Variable ",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D102+1","v":13},"Price","Sewerage","Cistern Access Fee","1-2 Cisterns","Price cap - Fixed","$",null,null,null,null,null,null,null,146.6,147,151.35,153.30000000000001,155.4,158.703326922,171.39959307576001,177.39857883341159,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X105-W105)/W105,\"\")","v":8.0000000000000043E-2},3.4999999999999892E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",2.7285129604366354E-3,2.9591836734693899E-2,1.2884043607532369E-2,1.3698630136986356E-2,2.1256930000000063E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S105/R105-1)*(R107/R$13),\"-\")","v":4.8891745510365624E-6},5.3008020507225968E-5,2.3337235609958342E-5,2.5031938410911855E-5,3.9982783710469823E-5,1.492927579119815E-4,6.4839558712989753E-5,-1.8434461126081759E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Sewerage"},"Cistern Access Fee","1-2 Cisterns","Price cap - Fixed","cust",null,null,null,null,null,null,null,317,316,310,316,326,326,326,326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",-3.154574132492094E-3,-1.8987341772151889E-2,1.9354838709677358E-2,3.1645569620253111E-2,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S106/R106-1)*(R107/R$13),\"-\")","v":-5.6526260976493405E-6},-3.4012130137766075E-5,3.5057971310840102E-5,5.7826946329004909E-5,0,0,0,-1.8434461126081759E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Sewerage"},"Cistern Access Fee","1-2 Cisterns","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R105*R106/10^6","v":4.6472199999999998E-2},4.6452E-2,4.6918500000000002E-2,4.8442800000000001E-2,5.0660400000000001E-2,5.1737284576572E-2,5.5876267342697766E-2,5.783193669969218E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",-4.3466846846063056E-4,1.0042624644794662E-2,3.2488250903161875E-2,4.5777700710941671E-2,2.1256930000000063E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S107/R107-1)*(R107/R$13),\"-\")","v":-7.7887481018073276E-7},1.7989408967423966E-5,5.8846895351958765E-5,8.3651034689629359E-5,3.9982783710469823E-5,1.492927579119815E-4,6.4839558712989753E-5,-1.8434461126081759E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D105+1","v":14},"Price","Sewerage","Cistern Access Fee","3-5 Cisterns","Price cap - Fixed","$",null,null,null,null,null,null,null,385.6,386.85,398.25,403.5,408.75,417.45,450.846,466.62560999999999,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X108-W108)/W108,\"\")","v":8.0000000000000043E-2},3.4999999999999983E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",3.2417012448133775E-3,2.9468786351298792E-2,1.3182674199623268E-2,1.3011152416356975E-2,2.1284403669724838E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S108/R108-1)*(R110/R$13),\"-\")","v":6.1211077285256888E-6},5.5830795933625268E-5,2.5740449698824535E-5,2.5150760903368801E-5,4.7160237015097824E-5,1.7587027026757344E-4,7.6382477451496811E-5,-2.1716215212478716E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365919E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F108","v":"Sewerage"},"Cistern Access Fee","3-5 Cisterns","Price cap - Fixed","cust",null,null,null,null,null,null,null,127,127,127,127,146,146,146,146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0.14960629921259838,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S109/R109-1)*(R110/R$13),\"-\")","v":0},0,0,2.8919131378429011E-4,0,0,0,-2.1716215212478716E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Sewerage"},"Cistern Access Fee","3-5 Cisterns","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R108*R109/10^6","v":4.8971200000000006E-2},4.9129950000000006E-2,5.0577749999999998E-2,5.1244499999999998E-2,5.9677500000000001E-2,6.09477E-2,6.5823515999999999E-2,6.812733906E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.2417012448131555E-3,2.9468786351298792E-2,1.3182674199623268E-2,0.16456400199045751,2.1284403669724838E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S110/R110-1)*(R110/R$13),\"-\")","v":6.1211077285252695E-6},5.5830795933625268E-5,2.5740449698824535E-5,3.1810478694879269E-4,4.7160237015097824E-5,1.7587027026757344E-4,7.6382477451496811E-5,-2.1716215212478716E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D108+1","v":15},"Price","Sewerage","Cistern Access Fee","Cisterns 6-10","Price cap - Fixed","$",null,null,null,null,null,null,null,746.28,749.1,771,781.2,791.4,808.35,873.01800000000003,903.57362999999998,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X111-W111)/W111,\"\")","v":0.08},3.4999999999999941E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",3.7787425631130578E-3,2.9235082098518106E-2,1.3229571984435751E-2,1.3056835637480724E-2,2.1417740712661226E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S111/R111-1)*(R113/R$13),\"-\")","v":8.9161886686251538E-6},6.9250547960771107E-5,3.2289931950651527E-5,3.1550200854259305E-5,5.1604482307734708E-5,1.9127068131537405E-4,8.307105277359492E-5,-2.3617836448210318E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F111","v":"Sewerage"},"Cistern Access Fee","Cisterns 6-10","Price cap - Fixed","cust",null,null,null,null,null,null,null,82,82,82,82,82,82,82,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S112/R112-1)*(R113/R$13),\"-\")","v":0},0,0,0,0,0,0,-2.3617836448210318E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Sewerage"},"Cistern Access Fee","Cisterns 6-10","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R111*R112/10^6","v":6.119496E-2},6.1426200000000007E-2,6.3222E-2,6.4058400000000001E-2,6.4894800000000002E-2,6.6284700000000002E-2,7.1587475999999997E-2,7.409303766E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.7787425631130578E-3,2.9235082098518106E-2,1.3229571984435751E-2,1.3056835637480724E-2,2.1417740712661004E-2,7.9999999999999849E-2,3.5000000000000142E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S113/R113-1)*(R113/R$13),\"-\")","v":8.9161886686251538E-6},6.9250547960771107E-5,3.2289931950651527E-5,3.1550200854259305E-5,5.1604482307734172E-5,1.9127068131537353E-4,8.3071052773595435E-5,-2.3617836448210318E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D111+1","v":16},"Price","Sewerage","Cistern Access Fee","Cisterns 11- 15","Price cap - Fixed","$",null,null,null,null,null,null,null,1194.95,1199.4000000000001,1234.5,1251,1267.3499999999999,1294.3499999999999,1397.8979999999999,1446.8244299999999,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X114-W114)/W114,\"\")","v":0.08},3.4999999999999989E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",3.7240051885016889E-3,2.9264632316158057E-2,1.3365735115431265E-2,1.3069544364508356E-2,2.1304296366433828E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S114/R114-1)*(R116/R$13),\"-\")","v":7.2065199021193071E-6},5.6848846087408999E-5,2.6753853230274329E-5,2.5903303355595319E-5,4.2103376456558479E-5,1.5686863887357544E-4,6.812985078932404E-5,-1.9369920320724432E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F114","v":"Sewerage"},"Cistern Access Fee","Cisterns 11- 15","Price cap - Fixed","cust",null,null,null,null,null,null,null,42,42,42,42,42,42,42,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S115/R115-1)*(R116/R$13),\"-\")","v":0},0,0,0,0,0,0,-1.9369920320724432E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Sewerage"},"Cistern Access Fee","Cisterns 11- 15","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R114*R115/10^6","v":5.0187900000000001E-2},5.0374800000000004E-2,5.1848999999999999E-2,5.2541999999999998E-2,5.3228699999999997E-2,5.43627E-2,5.871171599999999E-2,6.0766626059999995E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.7240051885016889E-3,2.9264632316158057E-2,1.3365735115431265E-2,1.3069544364508356E-2,2.130429636643405E-2,7.9999999999999849E-2,3.5000000000000142E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S116/R116-1)*(R116/R$13),\"-\")","v":7.2065199021193071E-6},5.6848846087408999E-5,2.6753853230274329E-5,2.5903303355595319E-5,4.2103376456558919E-5,1.56868638873575E-4,6.8129850789324474E-5,-1.9369920320724432E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D114+1","v":17},"Price","Sewerage","Cistern Access Fee","Cisterns 16- 20","Price cap - Fixed","$",null,null,null,null,null,null,null,1992.58,2000.1,2058.6,2085.9,2113.35,2158.1999999999998,2330.8559999999998,2412.4359599999998,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X117-W117)/W117,\"\")","v":7.9999999999999988E-2},3.5000000000000017E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",3.7740015457345955E-3,2.9248537573121292E-2,1.3261439813465614E-2,1.3159787142240642E-2,2.1222230108595364E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S117/R117-1)*(R119/R$13),\"-\")","v":6.0891044566219E-6},4.7374038406174119E-5,2.2132733126863698E-5,2.1744516119605113E-5,3.4969193223641755E-5,1.3078143331284061E-4,5.679987792077845E-5,-1.6148708632204376E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F117","v":"Sewerage"},"Cistern Access Fee","Cisterns 16- 20","Price cap - Fixed","cust",null,null,null,null,null,null,null,21,21,21,21,21,21,21,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S118/R118-1)*(R119/R$13),\"-\")","v":0},0,0,0,0,0,0,-1.6148708632204376E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Sewerage"},"Cistern Access Fee","Cisterns 16- 20","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R117*R118/10^6","v":4.1844180000000002E-2},4.2002100000000001E-2,4.3230600000000001E-2,4.38039E-2,4.4380349999999999E-2,4.53222E-2,4.8947975999999997E-2,5.0661155159999992E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.7740015457345955E-3,2.9248537573121292E-2,1.3261439813465392E-2,1.3159787142240642E-2,2.1222230108595364E-2,7.9999999999999849E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S119/R119-1)*(R119/R$13),\"-\")","v":6.0891044566219E-6},4.7374038406174119E-5,2.2132733126863326E-5,2.1744516119605113E-5,3.4969193223641755E-5,1.3078143331284026E-4,5.679987792077845E-5,-1.6148708632204376E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D117+1","v":18},"Price","Sewerage","Cistern Access Fee","Cisterns 21-26","Price cap - Fixed","$",null,null,null,null,null,null,null,2851.77,2862.6,2946.45,2985.6,3024.6,3088.95,3336.0659999999998,3452.8283099999994,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X120-W120)/W120,\"\")","v":0.08},3.4999999999999885E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR(S120/R120-1,\"-\")","v":3.7976414647744594E-3},2.9291553133514947E-2,1.3287176093264907E-2,1.3062700964630247E-2,2.1275540567347706E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S120/R120-1)*(R122/R$13),\"-\")","v":5.0110183332230791E-6},3.8801593361247387E-5,1.8137027774290157E-5,1.7653627450733455E-5,2.8670394444227953E-5,1.06961438349868E-4,4.6454580643496201E-5,-1.3207448940108213E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F120","v":"Sewerage"},"Cistern Access Fee","Cisterns 21-26","Price cap - Fixed","cust",null,null,null,null,null,null,null,12,12,12,12,12,12,12,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S121/R121-1)*(R122/R$13),\"-\")","v":0},0,0,0,0,0,0,-1.3207448940108213E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Sewerage"},"Cistern Access Fee","Cisterns 21-26","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R120*R121/10^6","v":3.422124E-2},3.4351199999999998E-2,3.5357399999999997E-2,3.5827199999999997E-2,3.62952E-2,3.7067399999999993E-2,4.0032792000000005E-2,4.1433939719999993E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.7976414647744594E-3,2.9291553133514947E-2,1.3287176093264685E-2,1.3062700964630247E-2,2.1275540567347484E-2,8.0000000000000293E-2,3.4999999999999698E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S122/R122-1)*(R122/R$13),\"-\")","v":5.0110183332230791E-6},3.8801593361247387E-5,1.8137027774289856E-5,1.7653627450733455E-5,2.8670394444227655E-5,1.0696143834986829E-4,4.6454580643495903E-5,-1.3207448940108213E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D120+1","v":19},"Price","Sewerage","Cistern Access Fee","Cisterns 27- 35","Price cap - Fixed","$",null,null,null,null,null,null,null,3495.44,3508.65,3611.4,3659.4,3707.4,3786.15,4089.0420000000004,4232.1584700000003,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X123-W123)/W123,\"\")","v":8.0000000000000071E-2},3.4999999999999983E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",3.779209484356727E-3,2.928476764567578E-2,1.3291244392756196E-2,1.3116904410559016E-2,2.124130118142098E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S123/R123-1)*(R125/R$13),\"-\")","v":8.659005748629662E-6},6.7359057050048879E-5,3.1502372634781909E-5,3.078068376025294E-5,4.9705374983437353E-5,1.8572990948224042E-4,8.0664631955770929E-5,-2.293366968489946E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365919E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Sewerage"},"Cistern Access Fee","Cisterns 27- 35","Price cap - Fixed","cust",null,null,null,null,null,null,null,17,17,17,17,17,17,17,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S124/R124-1)*(R125/R$13),\"-\")","v":0},0,0,0,0,0,0,-2.293366968489946E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Sewerage"},"Cistern Access Fee","Cisterns 27- 35","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R123*R124/10^6","v":5.942248E-2},5.964705E-2,6.1393800000000005E-2,6.2209800000000003E-2,6.3025800000000007E-2,6.4364550000000006E-2,6.9513714000000004E-2,7.1946693990000005E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.779209484356727E-3,2.928476764567578E-2,1.3291244392756196E-2,1.3116904410559238E-2,2.124130118142098E-2,7.9999999999999849E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S125/R125-1)*(R125/R$13),\"-\")","v":8.659005748629662E-6},6.7359057050048879E-5,3.1502372634781909E-5,3.0780683760253461E-5,4.9705374983437353E-5,1.8572990948223991E-4,8.0664631955770929E-5,-2.293366968489946E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D123+1","v":20},"Price","Sewerage","Cistern Access Fee","Cisterns > 35","Price cap - Fixed","$",null,null,null,null,null,null,null,3993.95,4009.2,4126.6499999999996,4181.3999999999996,4236.3,4326.3,4672.4040000000005,4835.9381400000002,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X126-W126)/W126,\"\")","v":8.0000000000000057E-2},3.4999999999999941E-2,-1,"","","","","","","",null,null,null,"Price","Sewerage","Price cap - Fixed",3.8182751411510729E-3,2.9295121221191156E-2,1.3267420304605482E-2,1.3129573826948127E-2,2.1244954323348164E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S126/R126-1)*(R128/R$13),\"-\")","v":8.8201788529148869E-6},6.7937494637425403E-5,3.5932393786548455E-5,3.5205407050790114E-5,5.6806142838213904E-5,2.1222701356074554E-4,9.2172628456413969E-5,-2.6205495069603828E-3,"-","-","-","-","-","-","-",null,"Price","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Price","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Qty",{"$f":"+F126","v":"Sewerage"},"Cistern Access Fee","Cisterns > 35","Price cap - Fixed","cust",null,null,null,null,null,null,null,15,15,17,17,17,17,17,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0.1333333333333333,0,0,0,0,0,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S127/R127-1)*(R128/R$13),\"-\")","v":0},3.0920959670823535E-4,0,0,0,0,0,-2.6205495069603828E-3,"-","-","-","-","-","-","-",null,"Qty","Sewerage","Price cap - Fixed",0,-1,-1,-1,-1,-1,-1,-1,-1,null,"Qty","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Sewerage"},"Cistern Access Fee","Cisterns > 35","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R126*R127/10^6","v":5.9909249999999997E-2},6.0137999999999997E-2,7.0153049999999995E-2,7.1083799999999989E-2,7.2017100000000001E-2,7.3547100000000004E-2,7.9430868000000002E-2,8.2210948379999996E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",3.8182751411510729E-3,0.16653447071735017,1.326742030460526E-2,1.3129573826948127E-2,2.1244954323348164E-2,8.0000000000000071E-2,3.499999999999992E-2,-1,"-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S128/R128-1)*(R128/R$13),\"-\")","v":8.8201788529148869E-6},3.8620542396398467E-4,3.5932393786547852E-5,3.5205407050790114E-5,5.6806142838213904E-5,2.1222701356074554E-4,9.2172628456413969E-5,-2.6205495069603828E-3,"-","-","-","-","-","-","-",null,"Rev","Sewerage","Price cap - Fixed",5.7260611202365697E-2,-1,-1,-1,-1,-1,-1,-1,-1,null,"Rev","Sewerage","Price cap - Fixed",-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D126+1","v":21},"Price","Trade Waste","Major Customer","Murray Goulburn TW","Price cap - Fixed","$",null,null,null,null,null,null,null,1760337.74,1806731.12,1846460.28,1867646.63,1896789.09,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,1974089.6456900002,null,null,{"$f":"IFERROR((X129-W129)/W129,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Fixed",2.6354817570405586E-2,2.1989525480692329E-2,1.1474035065622834E-2,1.5603840433133787E-2,4.0753374266824904E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":1.7888433188687923E-3},1.5320559639275782E-3,8.179170250868969E-4,1.0992951534997903E-3,2.8700303320257975E-3,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F129","v":"Trade Waste"},"Major Customer","Murray Goulburn TW","Price cap - Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Trade Waste"},"Major Customer","Murray Goulburn TW","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R129*R130/10^6","v":1.76033774},1.80673112,1.8464602800000001,1.8676466299999999,1.8967890900000002,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,1.9740896456900001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",2.6354817570405586E-2,2.1989525480692551E-2,1.1474035065622834E-2,1.5603840433134009E-2,4.0753374266824682E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":1.7888433188687923E-3},1.5320559639275936E-3,8.179170250868969E-4,1.0992951534998059E-3,2.8700303320257818E-3,0,0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129+1","v":22},"Price","Trade Waste","Major Customer","Burra Foods TW ","Price cap - Fixed","$",null,null,null,null,null,null,null,282744.24,331641.7,347925.72,438157.81,387457.23,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,316589.6483,null,null,{"$f":"IFERROR((X132-W132)/W132,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Fixed",0.17293883687957723,4.9101243902681668E-2,0.25934297125259964,-0.11571305781357644,-0.18290426971771823,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":1.8853960334567982E-3},6.2795261610655931E-4,3.483486424994112E-3,-1.9124981855899719E-3,-2.6311856004241833E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW132","v":"Price"},"Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F132","v":"Trade Waste"},"Major Customer","Burra Foods TW ","Price cap - Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste",{"$f":"I133","v":"Price cap - Fixed"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW133","v":"Qty"},"Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S133/R133-1)*(R134/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Trade Waste"},"Major Customer","Burra Foods TW ","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R132*R133/10^6","v":0.28274423999999998},0.33164170000000004,0.34792571999999999,0.43815780999999998,0.38745722999999999,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,0.31658964830000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E134","v":"Rev"},"Trade Waste","Price cap - Fixed",0.17293883687957723,4.9101243902681668E-2,0.25934297125259942,-0.11571305781357633,-0.18290426971771812,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":1.8853960334567982E-3},6.2795261610655931E-4,3.483486424994109E-3,-1.9124981855899699E-3,-2.6311856004241816E-3,0,0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,{"$f":"CN134","v":"Rev"},"Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D132+1","v":23},"Price","Trade Waste","Major Customer","Other Majors TW","Price cap - Fixed","$",null,null,null,null,null,null,null,11699.35,17036.84,9824.98,7564.68,7023.91,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,8170.0554400000001,null,null,{"$f":"IFERROR((X135-W135)/W135,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Fixed",0.45622107211084373,-0.42330972175591253,-0.23005644795205682,-7.1486169937128974E-2,0.16317769447501473,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":2.0580378765308708E-4},-2.7810739326003379E-4,-8.726080008137E-5,-2.0398615633617798E-5,4.2554314756867772E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F135","v":"Trade Waste"},"Major Customer","Other Majors TW","Price cap - Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S136/R136-1)*(R137/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Trade Waste"},"Major Customer","Other Majors TW","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R135*R136/10^6","v":1.1699350000000001E-2},1.7036840000000001E-2,9.8249799999999988E-3,7.5646800000000007E-3,7.0239099999999995E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,8.1700554400000007E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR(S137/R137-1,\"-\")","v":0.45622107211084373},-0.42330972175591264,-0.23005644795205671,-7.1486169937128974E-2,0.16317769447501473,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S137/R137-1)*(R137/R$13),\"-\")","v":2.0580378765308708E-4},-2.781073932600339E-4,-8.7260800081369959E-5,-2.0398615633617798E-5,4.2554314756867772E-5,0,0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",0,0,0,{"$f":"IFERROR((AC137/$X137)^(1/DG$64)-1,\"-\")","v":0},0,0,0,0]
[null,null,null,{"$f":"D135+1","v":24},"Price","Trade Waste","Access Fee","Minor TW Cat 1","Price cap - Fixed","$",null,null,null,null,null,null,null,594.82000000000005,597,614.4,622.65,630.75,644.1,695.62800000000004,719.97497999999996,745.17410429999995,771.25519795049991,798.24912987876735,798.24912987876735,798.24912987876735,798.24912987876735,798.24912987876735,798.24912987876735,null,null,{"$f":"IFERROR((X138-W138)/W138,\"\")","v":8.0000000000000029E-2},3.4999999999999878E-2,3.4999999999999996E-2,3.4999999999999941E-2,3.4999999999999934E-2,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Fixed",3.6649742779326644E-3,2.9145728643215962E-2,1.3427734375E-2,1.3008913514815701E-2,2.1165279429250949E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":3.0932897411855678E-5},1.2748764425788464E-4,6.9751117350358492E-5,1.1427328845993978E-4,1.3581123522085202E-4,4.9067319759313018E-4,2.1310500287621028E-4,2.1205674271157626E-4,2.1031932021707724E-4,2.0873686756389415E-4,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((Z138/$X138)^(1/DD$64)-1,\"-\")","v":3.499999999999992E-2},3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F138","v":"Trade Waste"},"Access Fee","Minor TW Cat 1","Price cap - Fixed","cust",null,null,null,null,null,null,null,368,190,219,374,274,264,264,264,264,264,264,264,264,264,264,264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",-0.48369565217391308,0.15263157894736845,0.70776255707762559,-0.26737967914438499,-3.6496350364963459E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S139/R139-1)*(R140/R$13),\"-\")","v":-4.0824592077890638E-3},6.676326633505039E-4,3.6765121945533915E-3,-2.3487246008972577E-3,-2.3418610846538199E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,{"$f":"IFERROR((AE139/$W139)^(1/CW$64)-1,\"-\")","v":0},0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Trade Waste"},"Access Fee","Minor TW Cat 1","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R138*R139/10^6","v":0.21889376000000002},0.11343,0.1345536,0.2328711,0.17282549999999999,0.17004239999999998,0.183645792,0.19007339471999998,0.1967259635352,0.20361137225893197,0.21073777028799459,0.21073777028799459,0.21073777028799459,0.21073777028799459,0.21073777028799459,0.21073777028799459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",-0.48180341001954563,0.1862258661729701,0.73069393906963476,-0.25784908475117785,-1.6103526389334988E-2,8.0000000000000071E-2,3.499999999999992E-2,3.5000000000000142E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S140/R140-1)*(R140/R$13),\"-\")","v":-4.0664884183644638E-3},8.1457894804775027E-4,3.7956305410786614E-3,-2.2650056676405111E-3,-1.0333148766864981E-4,4.9067319759313018E-4,2.1310500287621028E-4,2.1205674271157761E-4,2.1031932021707724E-4,2.0873686756389415E-4,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Rev","Trade Waste","Price cap - Fixed",3.5000000000000142E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,{"$f":"D138+1","v":25},"Price","Trade Waste","Access Fee","Minor TW Cat 2","Price cap - Fixed","$",null,null,null,null,null,null,null,789.9,792.9,816.15,826.95,837.75,855.6,924.04800000000012,956.38968,989.86331879999989,1024.5085349579997,1060.3663336815296,1060.3663336815296,1060.3663336815296,1060.3663336815296,1060.3663336815296,1060.3663336815296,null,null,{"$f":"IFERROR((X141-W141)/W141,\"\")","v":8.0000000000000113E-2},3.4999999999999871E-2,3.4999999999999885E-2,3.4999999999999816E-2,3.4999999999999878E-2,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Fixed",3.7979491074819904E-3,2.9322739311388624E-2,1.3232861606322421E-2,1.3060039905677501E-2,2.1307072515666992E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S141/R141-1)*(R143/R$13),\"-\")","v":1.8507916281526072E-6},1.4345252166948991E-5,6.6710906756009399E-6,6.5182624433477326E-6,1.0603813329799961E-5,3.9502617028287746E-5,1.7156440084203522E-5,1.7072047824686047E-5,1.6932173187650259E-5,1.680477470444245E-5,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134425E-2,2.16885245193712E-2,null,"Price","Trade Waste","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Trade Waste"},"Access Fee","Minor TW Cat 2","Price cap - Fixed","cust",null,null,null,null,null,null,null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S142/R142-1)*(R143/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Trade Waste"},"Access Fee","Minor TW Cat 2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R141*R142/10^6","v":1.2638399999999999E-2},1.26864E-2,1.30584E-2,1.32312E-2,1.3403999999999999E-2,1.36896E-2,1.4784768000000002E-2,1.530223488E-2,1.5837813100799999E-2,1.6392136559327995E-2,1.6965861338904473E-2,1.6965861338904473E-2,1.6965861338904473E-2,1.6965861338904473E-2,1.6965861338904473E-2,1.6965861338904473E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",3.7979491074819904E-3,2.9322739311388402E-2,1.3232861606322421E-2,1.3060039905677501E-2,2.1307072515666992E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.4999999999999698E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S143/R143-1)*(R143/R$13),\"-\")","v":1.8507916281526072E-6},1.4345252166948881E-5,6.6710906756009399E-6,6.5182624433477326E-6,1.0603813329799961E-5,3.9502617028287746E-5,1.7156440084203522E-5,1.7072047824686047E-5,1.6932173187650154E-5,1.680477470444245E-5,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134425E-2,2.16885245193712E-2,null,"Rev","Trade Waste","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,{"$f":"D141+1","v":26},"Price","Trade Waste","Access Fee","Minor TW Cat 3","Price cap - Fixed","$",null,null,null,null,null,null,null,980.02,983.7,1012.5,1025.8499999999999,1039.3499999999999,1061.4000000000001,1146.3120000000001,1186.43292,1227.9580721999998,1270.9366047269998,1315.4193858924448,1315.4193858924448,1315.4193858924448,1315.4193858924448,1315.4193858924448,1315.4193858924448,null,null,{"$f":"IFERROR((X144-W144)/W144,\"\")","v":8.0000000000000029E-2},3.4999999999999858E-2,3.4999999999999885E-2,3.4999999999999983E-2,3.4999999999999989E-2,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Fixed",3.7550254076448297E-3,2.9277218664226945E-2,1.3185185185185189E-2,1.3159818686942604E-2,2.1215182566026947E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S144/R144-1)*(R146/R$13),\"-\")","v":3.9730326951009905E-6},3.1096804697386194E-5,1.4430866287845033E-5,1.4258699094823224E-5,2.2922949404126471E-5,8.5757522205695514E-5,3.7245476431047026E-5,3.7062266517020921E-5,3.6758608096541582E-5,3.6482034566113414E-5,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822253E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Trade Waste","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F144","v":"Trade Waste"},"Access Fee","Minor TW Cat 3","Price cap - Fixed","cust",null,null,null,null,null,null,null,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S145/R145-1)*(R146/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Trade Waste"},"Access Fee","Minor TW Cat 3","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R144*R145/10^6","v":2.7440559999999999E-2},2.7543600000000001E-2,2.835E-2,2.8723799999999997E-2,2.9101799999999997E-2,2.9719200000000005E-2,3.2096736000000008E-2,3.3220121759999999E-2,3.4382826021599998E-2,3.5586224932355998E-2,3.6831742804988452E-2,3.6831742804988452E-2,3.6831742804988452E-2,3.6831742804988452E-2,3.6831742804988452E-2,3.6831742804988452E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",3.7550254076448297E-3,2.9277218664226945E-2,1.3185185185185189E-2,1.3159818686942604E-2,2.1215182566027169E-2,8.0000000000000071E-2,3.4999999999999698E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Fixed",{"$f":"IFERROR((S146/R146-1)*(R146/R$13),\"-\")","v":3.9730326951009905E-6},3.1096804697386194E-5,1.4430866287845033E-5,1.4258699094823224E-5,2.2922949404126711E-5,8.5757522205695514E-5,3.7245476431046788E-5,3.7062266517020921E-5,3.6758608096541582E-5,3.6482034566113414E-5,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Fixed",5.7260611202365697E-2,4.9787712184822253E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134425E-2,2.16885245193712E-2,null,"Rev","Trade Waste","Price cap - Fixed",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,{"$f":"D144+1","v":27},"Price","Water","Access Fee","Backflow 20mm","Price cap - Fixed","$",null,null,null,null,null,null,null,279.75,280.8,288.89999999999998,292.8,296.7,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,303.52409999999998,null,null,{"$f":"IFERROR((X147-W147)/W147,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.7533512064342744E-3,2.8846153846153744E-2,1.3499480789200602E-2,1.3319672131147486E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S147/R147-1)*(R149/R$13),\"-\")","v":6.8720449300476538E-6},5.2752451207802952E-5,2.4570323659511007E-5,2.1560175838567543E-5,3.6501860085614547E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F147","v":"Water"},"Access Fee","Backflow 20mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,169.73851653261841,168.88550569800574,163.18985808238148,146.55464480874318,144.06740815638693,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,161.14400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",-5.0254406132314022E-3,-3.3724904882062479E-2,-0.10193778871503467,-1.697139422365046E-2,0.11853195710355413,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S148/R148-1)*(R149/R$13),\"-\")","v":-9.2011250181464145E-6},-6.167447517499849E-5,-1.8553635513648284E-4,-2.7471114910696432E-5,1.8811464842904412E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Water"},"Access Fee","Backflow 20mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R147*R148/10^6","v":4.7484350000000002E-2},4.7423050000000015E-2,4.7145550000000001E-2,4.2911200000000004E-2,4.2744799999999999E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,4.8911087570399997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",-1.2909516503856189E-3,-5.8515848305836782E-3,-8.9814415146286297E-2,-3.8777754991704549E-3,0.14425819211693591,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S149/R149-1)*(R149/R$13),\"-\")","v":-2.3636151417860913E-6},-1.0701095366474464E-5,-1.6347067593883513E-4,-6.2768453158164516E-6,2.2894314542852689E-4,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D147+1","v":28},"Price","Water","Access Fee","Backflow 25mm","Price cap - Fixed","$",null,null,null,null,null,null,null,308.25,309.3,318.45,322.64999999999998,326.85000000000002,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,334.36754999999999,null,null,{"$f":"IFERROR((X150-W150)/W150,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.4063260340633228E-3,2.9582929194956309E-2,1.3188883655204764E-2,1.3017201301720238E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S150/R150-1)*(R152/R$13),\"-\")","v":7.6923527045093527E-7},6.7040916376991223E-6,3.0807467356073347E-6,3.0101698089071348E-6,5.3031486031208287E-6,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F150","v":"Water"},"Access Fee","Backflow 25mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S151/R151-1)*(R152/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Water"},"Access Fee","Backflow 25mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R150*R151/10^6","v":5.85675E-3},5.8766999999999995E-3,6.05055E-3,6.1303499999999997E-3,6.2101500000000002E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,6.3529834499999995E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",3.4063260340631007E-3,2.9582929194956531E-2,1.3188883655204764E-2,1.3017201301720238E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S152/R152-1)*(R152/R$13),\"-\")","v":7.6923527045088508E-7},6.7040916376991731E-6,3.0807467356073347E-6,3.0101698089071348E-6,5.3031486031208287E-6,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D150+1","v":29},"Price","Water","Access Fee","Backflow 32mm","Price cap - Fixed","$",null,null,null,null,null,null,null,368.7,370.05,380.85,385.95,391.05,400.04415,400.04415,400.04415,400.04415,400.04415,400.04415,400.04415,400.04415,400.04415,400.04415,400.04415,null,null,{"$f":"IFERROR((X153-W153)/W153,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.6615134255493231E-3,2.9185245237130175E-2,1.3391098857817862E-2,1.3214146910221602E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S153/R153-1)*(R155/R$13),\"-\")","v":2.0821405816717208E-7},1.6659002516456896E-6,7.8755931586954189E-7,7.6951709400633291E-7,1.335746325773387E-6,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F153","v":"Water"},"Access Fee","Backflow 32mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR(S154/R154-1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S154/R154-1)*(R155/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Water"},"Access Fee","Backflow 32mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R153*R154/10^6","v":1.4747999999999999E-3},1.4802000000000001E-3,1.5234000000000001E-3,1.5437999999999999E-3,1.5642E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,1.6001766E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",3.6615134255493231E-3,2.9185245237130175E-2,1.3391098857817862E-2,1.3214146910221602E-2,2.3000000000000131E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S155/R155-1)*(R155/R$13),\"-\")","v":2.0821405816717208E-7},1.6659002516456896E-6,7.8755931586954189E-7,7.6951709400633291E-7,1.3357463257733999E-6,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D153+1","v":30},"Price","Water","Access Fee","Backflow 40mm","Price cap - Fixed","$",null,null,null,null,null,null,null,385.2,386.55,397.95,403.2,408.45,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,417.84434999999996,null,null,{"$f":"IFERROR((X156-W156)/W156,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.5046728971963592E-3,2.9491656965463742E-2,1.3192612137203241E-2,1.3020833333333259E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S156/R156-1)*(R158/R$13),\"-\")","v":2.0821405816717242E-7},1.7584502656260036E-6,8.1072282515983768E-7,7.9214994971239276E-7,1.3951811450252908E-6,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F156","v":"Water"},"Access Fee","Backflow 40mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S157/R157-1)*(R158/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Water"},"Access Fee","Backflow 40mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R156*R157/10^6","v":1.5407999999999999E-3},1.5462E-3,1.5918E-3,1.6128E-3,1.6337999999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,1.6713773999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",3.5046728971963592E-3,2.9491656965463742E-2,1.3192612137203241E-2,1.3020833333333259E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S158/R158-1)*(R158/R$13),\"-\")","v":2.0821405816717242E-7},1.7584502656260036E-6,8.1072282515983768E-7,7.9214994971239276E-7,1.3951811450252908E-6,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D156+1","v":31},"Price","Water","Access Fee","Backflow 50mm","Price cap - Fixed","$",null,null,null,null,null,null,null,485.35,477.15,491.1,497.55,504.15,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,515.74544999999989,null,null,{"$f":"IFERROR((X159-W159)/W159,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",-1.6895024209333531E-2,2.9236089280100686E-2,1.3133781307269388E-2,1.3264998492613644E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":-6.3235380628547129E-7},1.0758939125211754E-6,4.9801544974104018E-7,4.9792282553350077E-7,8.6103632545538053E-7,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Water"},"Access Fee","Backflow 50mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S160/R160-1)*(R161/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Water"},"Access Fee","Backflow 50mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R159*R160/10^6","v":9.7070000000000001E-4},9.5429999999999994E-4,9.8220000000000013E-4,9.9510000000000006E-4,1.0083E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,1.0314908999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",-1.6895024209333531E-2,2.9236089280100908E-2,1.3133781307269388E-2,1.3264998492613644E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S161/R161-1)*(R161/R$13),\"-\")","v":-6.3235380628547129E-7},1.0758939125211837E-6,4.9801544974104018E-7,4.9792282553350077E-7,8.6103632545538053E-7,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,{"$f":"IFERROR((AB161/$W161)^(1/CT$64)-1,\"-\")","v":0},0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D159+1","v":32},"Price","Water","Access Fee","Backflow 80mm","Price cap - Fixed","$",null,null,null,null,null,null,null,783.9,786.9,809.95,820.65,831.45,850.57335,850.57335,850.57335,850.57335,850.57335,850.57335,850.57335,850.57335,850.57335,850.57335,850.57335,null,null,{"$f":"IFERROR((X162-W162)/W162,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.8270187523918864E-3,2.9292159105350102E-2,1.3210692018025716E-2,1.3160299762383643E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((Y162/$W162)^(1/CQ$64)-1,\"-\")","v":0},0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F162","v":"Water"},"Access Fee","Backflow 80mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S163/R163-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Price cap - Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Water"},"Access Fee","Backflow 80mm","Price 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","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S164/R164-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Price cap - Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Price cap - Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","Water","Access Fee","Backflow 100mm","Price cap - Fixed","$",null,null,null,null,null,null,null,1001.4,1005.15,1034.7,1048.3499999999999,1062.1500000000001,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,null,null,{"$f":"IFERROR((X165-W165)/W165,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.7447573397244582E-3,2.9398597224294942E-2,1.3192229631777241E-2,1.3163542709972997E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S165/R165-1)*(R167/R$13),\"-\")","v":5.7837238379769627E-7},4.5580881885305674E-6,2.1078793454155524E-6,2.0822227249583305E-6,3.6280858200235338E-6,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F165","v":"Water"},"Access Fee","Backflow 100mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S166/R166-1)*(R167/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Water"},"Access Fee","Backflow 100mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R165*R166/10^6","v":4.0055999999999998E-3},4.0206E-3,4.1387999999999998E-3,4.1933999999999999E-3,4.2485999999999999E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,4.3463178E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",3.7447573397244582E-3,2.939859722429472E-2,1.3192229631777463E-2,1.3163542709972775E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S167/R167-1)*(R167/R$13),\"-\")","v":5.7837238379769627E-7},4.5580881885305327E-6,2.1078793454155879E-6,2.0822227249582954E-6,3.6280858200235338E-6,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D165+1","v":34},"Price","Water","Access Fee","Backflow 150mm","Price cap - Fixed","$",null,null,null,null,null,null,null,1308,1312.95,1034.7,1048.3499999999999,1062.1500000000001,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,1086.57945,null,null,{"$f":"IFERROR((X168-W168)/W168,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.7844036697247674E-3,-0.21192733919798923,1.3192229631777241E-2,1.3163542709972997E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S168/R168-1)*(R170/R$13),\"-\")","v":1.908628866532359E-7},-1.0730017245842874E-5,5.2696983635388809E-7,5.2055568123958263E-7,9.0702145500588345E-7,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F168","v":"Water"},"Access Fee","Backflow 150mm","Price cap - Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S169/R169-1)*(R170/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Water"},"Access Fee","Backflow 150mm","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R168*R169/10^6","v":1.3079999999999999E-3},1.31295E-3,1.0346999999999999E-3,1.04835E-3,1.06215E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,1.08657945E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",3.7844036697247674E-3,-0.21192733919798934,1.3192229631777463E-2,1.3163542709972775E-2,2.2999999999999909E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S170/R170-1)*(R170/R$13),\"-\")","v":1.908628866532359E-7},-1.0730017245842879E-5,5.2696983635389698E-7,5.2055568123957385E-7,9.0702145500588345E-7,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D168+1","v":35},"Price","Sewerage","Waste Water Volumetric","Per kl water used","Revenue cap - Variable","$",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,990428.6722230413,1025093.6757508473,1060971.9544021271,1060971.9544021271,1060971.9544021271,1060971.9544021271,1060971.9544021271,1060971.9544021271,null,null,{"$f":"IFERROR((X171-W171)/W171,\"\")","v":""},"","",3.4999999999999573E-2,3.5000000000000087E-2,0,0,0,0,0,null,null,null,"Price","Sewerage","Revenue cap - Variable",{"$f":"IFERROR(S171/R171-1,\"-\")","v":"-"},"-","-","-","-","-","-","-",3.4999999999999476E-2,3.5000000000000142E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Revenue cap - Variable",{"$f":"IFERROR((S171/R171-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-",1.0588652424019149E-3,1.0508982895301164E-3,0,0,0,0,0,null,"Price","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-","-",null,"Price","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F171","v":"Sewerage"},"Waste Water Volumetric","Per kl water used","Revenue cap - Variable","kL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-",0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Revenue cap - Variable",{"$f":"IFERROR((S172/R172-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-",0,0,0,0,0,0,0,null,"Qty","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-","-",null,"Qty","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Sewerage"},"Waste Water Volumetric","Per kl water used","Revenue cap - Variable","$m",0,0,0,0,0,0,0,{"$f":"R171*R172/10^6","v":0},0,0,0,0,0,0,0,0.99042867222304132,1.0250936757508473,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-",3.4999999999999476E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Revenue cap - Variable",{"$f":"IFERROR((S173/R173-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-",1.0588652424019149E-3,1.0508982895301097E-3,0,0,0,0,0,null,"Rev","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-","-",null,"Rev","Sewerage","Revenue cap - Variable","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","Trade Waste","Volume","Usage Fee (excl Majors)","Price cap - Variable ","$",null,null,null,null,null,null,null,0.79,0.79249999999999998,0.81599999999999995,0.82699999999999996,0.83750000000000002,0.85550000000000004,0.92394000000000009,0.95627790000000001,0.98974762649999992,1.0243887934274998,1.0602424011974623,1.0602424011974623,1.0602424011974623,1.0602424011974623,1.0602424011974623,1.0602424011974623,null,null,{"$f":"IFERROR((X174-W174)/W174,\"\")","v":8.0000000000000057E-2},3.4999999999999906E-2,3.4999999999999906E-2,3.4999999999999858E-2,3.5000000000000003E-2,0,0,0,0,0,null,null,null,"Price","Trade Waste","Price cap - Variable ",3.1645569620253333E-3,2.9652996845425772E-2,1.3480392156862697E-2,1.2696493349455995E-2,2.1492537313432925E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Trade Waste","Price cap - Variable ",{"$f":"IFERROR((S174/R174-1)*(R176/R$13),\"-\")","v":6.2657008244749555E-6},5.8904227647888371E-5,2.7603181904251359E-5,2.5744873365653174E-5,4.343999158216384E-5,1.5856350254194943E-4,6.8865949538339326E-5,6.8527199013356714E-5,6.796574222811899E-5,6.7454364723648942E-5,0,0,0,0,0,null,"Price","Trade Waste","Price cap - Variable ",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Trade Waste","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F174","v":"Trade Waste"},"Volume","Usage Fee (excl Majors)","Price cap - Variable ","kL",null,null,null,null,null,null,null,65000,65000,65000,65000,65000,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,64231.50629370629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Variable ",0,0,0,0,-1.1822980096826252E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Trade Waste","Price cap - Variable ",{"$f":"IFERROR((S175/R175-1)*(R176/R$13),\"-\")","v":0},0,0,0,-2.3896208641742222E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Variable ",0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Price cap - Variable ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Trade Waste"},"Volume","Usage Fee (excl Majors)","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R174*R175/10^6","v":5.135E-2},5.1512500000000003E-2,5.3039999999999997E-2,5.3754999999999997E-2,5.44375E-2,5.4950053634265736E-2,5.9346057925006995E-2,6.1423169952382242E-2,6.35729809007156E-2,6.5798035232240634E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Variable ",3.1645569620253333E-3,2.9652996845425772E-2,1.3480392156862697E-2,1.2696493349455995E-2,9.4154513757196412E-3,8.0000000000000071E-2,3.5000000000000142E-2,3.4999999999999698E-2,3.4999999999999698E-2,3.5000000000000364E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Trade Waste","Price cap - Variable ",{"$f":"IFERROR((S176/R176-1)*(R176/R$13),\"-\")","v":6.2657008244749555E-6},5.8904227647888371E-5,2.7603181904251359E-5,2.5744873365653174E-5,1.9030192784539355E-5,1.5856350254194943E-4,6.886594953833976E-5,6.8527199013356281E-5,6.7965742228118557E-5,6.7454364723649795E-5,0,0,0,0,0,null,"Rev","Trade Waste","Price cap - Variable ",5.7260611202365919E-2,4.9787712184822253E-2,4.6071093470442914E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Rev","Trade Waste","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,{"$f":"D174+1","v":37},"Price","Water","Standpipe","Registered","Price cap - Variable ","$",null,null,null,null,null,null,null,4.5731999999999999,5.1100000000000003,5.25,5.46,5.6,5.79,6.2532000000000005,6.4720620000000002,6.6985841699999993,6.9330346159499987,7.175690827508248,7.175690827508248,7.175690827508248,7.175690827508248,7.175690827508248,7.175690827508248,null,null,{"$f":"IFERROR((X177-W177)/W177,\"\")","v":8.0000000000000085E-2},3.4999999999999941E-2,3.4999999999999858E-2,3.499999999999992E-2,3.4999999999999913E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Variable ",0.11737951543776792,2.739726027397249E-2,4.0000000000000036E-2,2.564102564102555E-2,3.392857142857153E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Variable ",{"$f":"IFERROR((S177/R177-1)*(R179/R$13),\"-\")","v":3.5207543337501435E-4},1.3559844856526914E-4,1.0397481626826052E-4,1.5988951897070357E-4,1.0038728787287864E-4,3.3415169558465707E-4,1.4512591761269635E-4,1.444120455015957E-4,1.4322884928192936E-4,1.4215118855002599E-4,0,0,0,0,0,null,"Price","Water","Price cap - Variable ",5.7260611202365919E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Water"},"Standpipe","Registered","Price cap - Variable ","kL",null,null,null,null,null,null,null,17010.102335345055,25116.634050880628,12824.952380952382,30276.373626373628,14230.535714285717,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",0.47657160172935131,-0.48938411273692473,1.3607396524403548,-0.52997885777543863,0.40542846745554684,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",{"$f":"IFERROR((S178/R178-1)*(R179/R$13),\"-\")","v":1.4294585608682657E-3},-2.4221300150460584E-3,3.5370663837855608E-3,-3.3047845207399662E-3,1.1995749470325855E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Variable ",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Variable ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Water"},"Standpipe","Registered","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R177*R178/10^6","v":7.7790600000000001E-2},0.12834600000000002,6.7331000000000002E-2,0.16530900000000001,7.9691000000000012E-2,0.1158,0.12506400000000001,0.12944124000000001,0.13397168339999999,0.13866069231899997,0.14351381655016496,0.14351381655016496,0.14351381655016496,0.14351381655016496,0.14351381655016496,0.14351381655016496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",0.64989086084951153,-0.47539463637355284,1.4551692385379691,-0.51792703361583459,0.45311264760136005,8.0000000000000071E-2,3.5000000000000142E-2,3.4999999999999698E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",{"$f":"IFERROR((S179/R179-1)*(R179/R$13),\"-\")","v":1.9493231474563663E-3},-2.3528912929204069E-3,3.7825238554052439E-3,-3.2296330664036209E-3,1.3406620991797838E-3,3.3415169558465707E-4,1.4512591761269724E-4,1.4441204550159477E-4,1.4322884928192936E-4,1.4215118855002599E-4,0,0,0,0,0,null,"Rev","Water","Price cap - Variable ",5.7260611202365919E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Rev","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,{"$f":"D177+1","v":38},"Price","Water","Standpipe","Non-Registered","Price cap - Variable ","$",null,null,null,null,null,null,null,6.0976999999999997,6.81,7,7.28,7.47,7.72,8.3376000000000001,8.6294159999999991,8.9314455599999985,9.2440461545999977,9.5675877700109968,9.5675877700109968,9.5675877700109968,9.5675877700109968,9.5675877700109968,9.5675877700109968,null,null,{"$f":"IFERROR((X180-W180)/W180,\"\")","v":8.0000000000000057E-2},3.4999999999999878E-2,3.4999999999999927E-2,3.499999999999992E-2,3.4999999999999913E-2,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Variable ",0.11681453662856489,2.7900146842878115E-2,4.0000000000000036E-2,2.6098901098901006E-2,3.3467202141900909E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Variable ",{"$f":"IFERROR((S180/R180-1)*(R182/R$13),\"-\")","v":5.4929953197212156E-5},1.4653752213550015E-5,2.1619275337595569E-5,1.4334141947176661E-5,1.8564098966736591E-5,4.4553559411287609E-5,1.9350122348359511E-5,1.9254939400212758E-5,1.9097179904257246E-5,1.8953491806670129E-5,0,0,0,0,0,null,"Price","Water","Price cap - Variable ",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Price","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,null,"Qty",{"$f":"+F180","v":"Water"},"Standpipe","Non-Registered","Price cap - Variable ","kL",null,null,null,null,null,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Variable ",{"$f":"IFERROR((S181/R181-1)*(R182/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Variable ",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Variable ",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Water"},"Standpipe","Non-Registered","Price cap - Variable ","$m",0,0,0,0,0,0,0,{"$f":"R180*R181/10^6","v":1.21954E-2},1.362E-2,1.4E-2,1.456E-2,1.494E-2,1.5440000000000001E-2,1.6675200000000001E-2,1.7258831999999998E-2,1.7862891119999998E-2,1.8488092309199993E-2,1.9135175540021997E-2,1.9135175540021997E-2,1.9135175540021997E-2,1.9135175540021997E-2,1.9135175540021997E-2,1.9135175540021997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",0.11681453662856489,2.7900146842878115E-2,4.0000000000000036E-2,2.6098901098901006E-2,3.3467202141900909E-2,8.0000000000000071E-2,3.499999999999992E-2,3.499999999999992E-2,3.4999999999999698E-2,3.5000000000000142E-2,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Variable ",{"$f":"IFERROR((S182/R182-1)*(R182/R$13),\"-\")","v":5.4929953197212156E-5},1.4653752213550015E-5,2.1619275337595569E-5,1.4334141947176661E-5,1.8564098966736591E-5,4.4553559411287609E-5,1.9350122348359511E-5,1.9254939400212758E-5,1.9097179904257124E-5,1.8953491806670251E-5,0,0,0,0,0,null,"Rev","Water","Price cap - Variable ",5.7260611202365697E-2,4.9787712184822475E-2,4.6071093470443136E-2,4.3847441134569953E-2,3.6408244555159008E-2,3.1127014174165302E-2,2.7183759631188353E-2,2.4127212418134647E-2,2.1688524519371422E-2,null,"Rev","Water","Price cap - Variable ",3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,2.7903346166478826E-2,2.3199297262107788E-2,1.9852448117932076E-2,1.734949746879022E-2,1.5407005730088574E-2]
[null,null,null,{"$f":"D180+1","v":39},"Price","Water","Info Statements",null,"Price cap - Fixed","$",null,null,null,null,null,null,null,45.41,47,48.5,49.15,49.8,50.85,57,57,57,57,57,57,57,57,57,57,null,null,{"$f":"IFERROR((X183-W183)/W183,\"\")","v":0.12094395280235985},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.501431402774724E-2,3.1914893617021267E-2,1.3402061855670055E-2,1.3224821973550238E-2,2.108433734939763E-2,0.12094395280235992,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S183/R183-1)*(R185/R$13),\"-\")","v":3.8945973672619596E-5},4.1857959115485677E-5,1.9226508707815945E-5,2.0120485926597294E-5,3.5260716676572469E-5,1.6637248444346174E-4,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",5.8746406276007024E-2,3.8790492572151836E-2,2.8954035064738592E-2,2.3096925758174791E-2,1.9210720396990233E-2,1.6443900439134351E-2,1.437371568112833E-2,1.276648741546027E-2,1.1482538533500675E-2,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F183","v":"Water"},"Info Statements",0,"Price cap - Fixed","cust",null,null,null,null,null,null,null,635.25655142039204,723.63829787234044,766.18556701030923,820.61037639877929,904.47791164658645,750,750,750,750,750,750,750,750,750,750,750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0.13912764261042665,5.8796320292979765E-2,7.1033456817567231E-2,0.1022014072206312,-0.17079235397287051,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S184/R184-1)*(R185/R$13),\"-\")","v":1.5474989748322419E-4},7.7114277756889192E-5,1.0190412421290402E-4,1.5549108939037903E-4,-2.8562722670220968E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Water"},"Info Statements",0,"Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R183*R184/10^6","v":2.8847000000000001E-2},3.4011E-2,3.7159999999999999E-2,4.0333000000000001E-2,4.5043E-2,3.8137499999999998E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",0.17901341560647555,9.2587692217223738E-2,8.5387513455328357E-2,0.11677782461012076,-0.1533090602313345,0.12094395280235992,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":1.9911433266208307E-4},1.2143333084333934E-4,1.2249635829676914E-4,1.7766791729263771E-4,-2.5638877082959929E-4,1.6637248444346174E-4,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",5.8746406276007024E-2,3.8790492572151836E-2,2.8954035064738592E-2,2.3096925758174791E-2,1.9210720396990233E-2,1.6443900439134351E-2,1.437371568112833E-2,1.276648741546027E-2,1.1482538533500675E-2,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D183+1","v":40},"Price","Sewerage","Info Statements",null,"Price cap - Fixed","$",null,null,null,null,null,null,null,45.41,47,48.5,49.15,49.8,50.85,57,57,57,57,57,57,57,57,57,57,null,null,{"$f":"IFERROR((X186-W186)/W186,\"\")","v":0.12094395280235985},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",3.501431402774724E-2,3.1914893617021267E-2,1.3402061855670055E-2,1.3224821973550238E-2,2.108433734939763E-2,0.12094395280235992,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S186/R186-1)*(R188/R$13),\"-\")","v":3.4965915767572879E-5},3.6767708346568307E-5,1.6643658022417204E-5,1.8878326653614193E-5,3.3507192147666257E-5,1.6637248444346174E-4,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",5.8746406276007024E-2,3.8790492572151836E-2,2.8954035064738592E-2,2.3096925758174791E-2,1.9210720396990233E-2,1.6443900439134351E-2,1.437371568112833E-2,1.276648741546027E-2,1.1482538533500675E-2,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F186","v":"Sewerage"},"Info Statements",0,"Price cap - Fixed","cust",null,null,null,null,null,null,null,570.33693019158784,635.63829787234044,663.25773195876286,769.94913530010172,859.49799196787149,750,750,750,750,750,750,750,750,750,750,750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0.11449612364890438,4.3451494629685561E-2,0.16085964505269001,0.11630489932671528,-0.12739761231689373,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S187/R187-1)*(R188/R$13),\"-\")","v":1.1433786228251222E-4},5.0058505628691756E-5,1.9976724109295891E-4,1.6602430530231318E-4,-2.0246006333122951E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Sewerage"},"Info Statements",0,"Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R186*R187/10^6","v":2.5899000000000005E-2},2.9874999999999999E-2,3.2168000000000002E-2,3.7843000000000002E-2,4.2803000000000001E-2,3.8137499999999998E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,4.2750000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR(S188/R188-1,\"-\")","v":0.15351944090505398},7.675313807531392E-2,0.17641755782143753,0.13106783288851309,-0.10899936920309328,0.12094395280235992,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S188/R188-1)*(R188/R$13),\"-\")","v":1.5330723986530615E-4},8.8423825857026947E-5,2.1908819203724072E-4,1.8709827383683292E-4,-1.7322160745861934E-4,1.6637248444346174E-4,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Price cap - Fixed",5.8746406276007024E-2,3.8790492572151836E-2,2.8954035064738592E-2,2.3096925758174791E-2,1.9210720396990233E-2,1.6443900439134351E-2,1.437371568112833E-2,1.276648741546027E-2,1.1482538533500675E-2,null,"Rev","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D186+1","v":41},"Price","Water","Water Tapping Fees",null,"Price cap - Fixed","$",null,null,null,null,null,null,null,344.13,358,368.5,373.5,378.5,386.5,386.5,386.5,386.5,386.5,386.5,386.5,386.5,386.5,386.5,386.5,null,null,{"$f":"IFERROR((X189-W189)/W189,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",4.0304536076482655E-2,2.9329608938547524E-2,1.3568521031207537E-2,1.3386880856760319E-2,2.1136063408190298E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S189/R189-1)*(R191/R$13),\"-\")","v":1.2661463978396007E-4},1.1928449445030738E-4,4.3076165150994001E-5,5.0551760799265856E-5,7.2351037566656626E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F189","v":"Water"},"Water Tapping Fees",0,"Price cap - Fixed","cust",null,null,null,null,null,null,null,236.75064655798681,294.59776536312847,223.15875169606514,268.02677376171351,243.58520475561426,284.99982942221686,289.59479678500793,294.26970180083663,299.02598854245662,303.86512780065459,308.78861758821222,313.79798365340685,318.89478000343297,324.08058943788274,329.35702409238729,334.72572599285195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0.24433774372385209,-0.24249679415933734,0.20105876074605922,-9.1190774201642899E-2,0.17002110086346711,1.6122702150757506E-2,1.6142917855320738E-2,1.6163018865051448E-2,1.6183005637019798E-2,1.6202878636299545E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970225E-2,1.6300553829872833E-2,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S190/R190-1)*(R191/R$13),\"-\")","v":7.6757453177267552E-4},-9.8624252228264792E-4,6.3830393622352384E-4,-3.443561090792377E-4,5.8200066957266343E-4,6.4058542351552112E-5,5.9905529211873437E-5,5.8597655171140107E-5,5.7130373373871416E-5,5.5738031456100725E-5,5.4369295073057609E-5,5.4707977734085999E-5,5.5046708557352603E-5,5.5385462613247716E-5,5.57242150354623E-5,null,"Qty","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Qty","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654007786E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Water"},"Water Tapping Fees",0,"Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R189*R190/10^6","v":8.1473000000000004E-2},0.105466,8.2234000000000002E-2,0.100108,9.2197000000000001E-2,0.11015243407168682,0.11192838895740556,0.11373523974602336,0.11557354457165948,0.11744387189495301,0.11934680069784402,0.12128292068204174,0.12325283247132683,0.12525714781774167,0.12729648981170769,0.12937149309623727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",0.29449019920709918,-0.22027952136233475,0.21735535180095833,-7.9024653374355713E-2,0.19475074104023782,1.6122702150757284E-2,1.6142917855320738E-2,1.6163018865051448E-2,1.6183005637019798E-2,1.6202878636299323E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970225E-2,1.6300553829872833E-2,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S191/R191-1)*(R191/R$13),\"-\")","v":9.2512590696385694E-4},-8.9588413532945771E-4,6.900409417574697E-4,-2.984142024845132E-4,6.6665291019501658E-4,6.4058542351551231E-5,5.9905529211873437E-5,5.8597655171140107E-5,5.7130373373871416E-5,5.573803145609996E-5,5.4369295073057609E-5,5.4707977734085999E-5,5.5046708557352603E-5,5.5385462613247716E-5,5.57242150354623E-5,null,"Rev","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Rev","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654008008E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,{"$f":"D189+1","v":42},"Price","Sewerage","PIC Fee",null,"Price cap - Fixed","$",null,null,null,null,null,null,null,193.68,201,207,210,212.8,217,217,217,217,217,217,217,217,217,217,217,null,null,{"$f":"IFERROR((X192-W192)/W192,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",3.7794299876084292E-2,2.9850746268656803E-2,1.449275362318847E-2,1.3333333333333419E-2,1.9736842105263053E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S192/R192-1)*(R194/R$13),\"-\")","v":1.0325256212566139E-4},7.6003821182392482E-5,3.9828926868066346E-5,3.6135617420309187E-5,5.3008807541675739E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F192","v":"Sewerage"},"PIC Fee",0,"Price cap - Fixed","cust",null,null,null,null,null,null,null,365.82507228418007,328.4875621890547,343.89371980676327,342.12857142857143,339.93421052631578,330,330,330,330,330,330,330,330,330,330,330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",-0.10206383576170219,4.6900276878190761E-2,-5.1328310943965505E-3,-6.4138487267900723E-3,-2.9223921037352385E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S193/R193-1)*(R194/R$13),\"-\")","v":-2.7883444268898811E-4},1.1941410861803235E-4,-1.4106025645655081E-5,-1.7382628783726632E-5,-7.8489010431362249E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0,{"$f":"IFERROR((AE193/$X193)^(1/DI$64)-1,\"-\")","v":0},0,0]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Sewerage"},"PIC Fee",0,"Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R192*R193/10^6","v":7.0852999999999999E-2},6.6026000000000001E-2,7.1185999999999999E-2,7.1846999999999994E-2,7.2338E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,7.1609999999999993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",-6.812696710089905E-2,7.8151031411868077E-2,9.2855336723511872E-3,6.8339666235195384E-3,-1.0063866847300318E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":-1.8612023310609507E-4},1.9898253005767925E-4,2.551846606812585E-5,1.8521220252799697E-5,-2.7029328095568883E-5,0,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D192+1","v":43},"Price","Water","Special Meter Reads",null,"Price cap - Fixed","$",null,null,null,null,null,null,null,23.3,24,24.75,25.1,25.4,25.95,43,43,43,43,43,43,43,43,43,43,null,null,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":0.65703275529865135},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",3.0042918454935563E-2,3.125E-2,1.4141414141414232E-2,1.195219123505975E-2,2.1653543307086576E-2,0.65703275529865124,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S195/R195-1)*(R197/R$13),\"-\")","v":1.1095151600600722E-5},1.3619795026113674E-5,7.4706606999913997E-6,6.0847215260776915E-6,1.0295473878142969E-5,3.38245630974214E-4,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0.28725784336264626,0.1833422326740497,0.13457385980933223,0.10628294890386147,8.7815348611173905E-2,7.4813254172503285E-2,6.5163771355997824E-2,5.7718551270499185E-2,5.1799861620004828E-2,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Water"},"Special Meter Reads",0,"Price cap - Fixed","cust",null,null,null,null,null,null,null,411.07296137339057,470.91666666666669,552.88888888888891,537.68924302788844,504.17322834645671,550,550,550,550,550,550,550,550,550,550,550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0.14557927890304168,0.17406948622662655,-2.7491320890073223E-2,-6.2333429794304673E-2,9.0894893018897305E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S196/R196-1)*(R197/R$13),\"-\")","v":5.3763890207877804E-5},7.5865303126642269E-5,-1.4523181947048434E-5,-3.173322402599276E-5,4.3217222394562777E-5,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW196","v":"Qty"},"Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Water"},"Special Meter Reads",0,"Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R195*R196/10^6","v":9.5779999999999997E-3},1.1302E-2,1.3684E-2,1.3495999999999999E-2,1.2806E-2,1.42725E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,2.3650000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water",{"$f":"I197","v":"Price cap - Fixed"},0.17999582376278966,0.21075915767120867,-1.3738672902660065E-2,-5.1126259632483628E-2,0.11451663282836178,0.65703275529865124,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW197","v":"Rev"},"Water","Price cap - Fixed",{"$f":"IFERROR((S197/R197-1)*(R197/R$13),\"-\")","v":6.6474265977813912E-5},9.1855888875463543E-5,-7.2578995776213766E-6,-2.602778406197873E-5,5.4448502269438502E-5,3.38245630974214E-4,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Price cap - Fixed",0.28725784336264626,0.1833422326740497,0.13457385980933223,0.10628294890386147,8.7815348611173905E-2,7.4813254172503285E-2,6.5163771355997824E-2,5.7718551270499185E-2,5.1799861620004828E-2,null,"Rev","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D195+1","v":44},"Price","Water","New Customer Cont","Cat 1 - < 450m2","Price cap - Fixed","$",null,null,null,null,null,null,null,599.15,922,1213,1550,1895,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,null,null,{"$f":"IFERROR((X198-W198)/W198,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E198","v":"Price"},"Water","Price cap - Fixed",0.53884669949094555,0.31561822125813443,0.27782357790601808,0.22258064516129039,0.18522427440633238,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":2.3652153053817137E-4},2.1321209470715269E-4,2.4719324997611478E-4,2.4726394858879839E-4,2.4760795201833277E-4,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,{"$f":"CN198","v":"Price"},"Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F198","v":"Water"},"New Customer Cont","Cat 1 - < 450m2","Price cap - Fixed","cust",null,null,null,null,null,null,null,19,19,19,19,19,14.249991471110844,14.479739839250398,14.713485090041832,14.951299427122832,15.19325639003273,15.439430879410612,15.689899182670343,15.94473900017165,16.204029471894138,16.467851204619365,16.736286299642597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",0,0,0,0,-0.25000044888890294,1.6122702150757506E-2,1.6142917855320738E-2,1.6163018865051448E-2,1.6183005637019576E-2,1.6202878636299545E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970225E-2,1.630055382987261E-2,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S199/R199-1)*(R200/R$13),\"-\")","v":0},0,0,0,-3.342007917237053E-4,1.8612611399946449E-5,1.74059273751446E-5,1.7025916366672793E-5,1.6599588434374311E-5,1.6195034754256429E-5,1.5797339810360597E-5,1.5895746182504158E-5,1.5994166548488223E-5,1.6092593664858264E-5,1.6191020306551957E-5,null,"Qty","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Qty","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654007786E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Water"},"New Customer Cont","Cat 1 - < 450m2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R198*R199/10^6","v":1.1383850000000001E-2},1.7517999999999999E-2,2.3047000000000002E-2,2.945E-2,3.6005000000000002E-2,3.2005480844114954E-2,3.2521495678956389E-2,3.3046487512233956E-2,3.3580618513317881E-2,3.412405385201351E-2,3.4676961755156235E-2,3.523951356427759E-2,3.5811883794385525E-2,3.6394250193874232E-2,3.698679380557509E-2,3.7589699028997274E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",0.53884669949094532,0.31561822125813466,0.27782357790601808,0.22258064516129039,-0.11108232622927505,1.6122702150757284E-2,1.614291785532096E-2,1.6163018865051448E-2,1.6183005637019576E-2,1.6202878636299545E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970003E-2,1.6300553829872833E-2,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S200/R200-1)*(R200/R$13),\"-\")","v":2.3652153053817126E-4},2.1321209470715285E-4,2.4719324997611478E-4,2.4726394858879839E-4,-1.4849493885841779E-4,1.8612611399946192E-5,1.7405927375144837E-5,1.7025916366672793E-5,1.6599588434374311E-5,1.6195034754256429E-5,1.5797339810360597E-5,1.5895746182504158E-5,1.5994166548488223E-5,1.6092593664858044E-5,1.6191020306552177E-5,null,"Rev","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Rev","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654008008E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,{"$f":"D198+1","v":45},"Price","Water","New Customer Cont","Cat 2 - 450-1350m2","Price cap - Fixed","$",null,null,null,null,null,null,null,1198.32,1404,1614,1817,2029.9999999999998,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,null,null,{"$f":"IFERROR((X201-W201)/W201,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",0.17164029641498102,0.14957264957264949,0.12577447335811653,0.11722619702806814,0.10640394088669969,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S201/R201-1)*(R203/R$13),\"-\")","v":1.0518092214427306E-3},4.526183482856429E-4,1.1548485444978604E-3,1.1303361333697047E-4,7.5535610432751396E-4,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F201","v":"Water"},"New Customer Cont","Cat 2 - 450-1350m2","Price cap - Fixed","cust",null,null,null,null,null,null,null,132.62598471193004,55.89173789173789,147.35873605947955,14.068244358833235,94.18768472906406,99.749940297775893,101.35817887475277,102.99439563029281,104.65909598985981,106.35279473022911,108.07601615587427,109.82929427869239,111.61317300120153,113.42820630325895,115.27495843233554,117.15400409749817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",-0.57857626457486888,1.6365030256334654,-0.90453063907147824,5.695056065750312,5.9055019610174675E-2,1.6122702150757506E-2,1.6142917855320738E-2,1.6163018865051448E-2,1.6183005637019798E-2,1.6202878636299323E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970225E-2,1.6300553829872833E-2,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":-3.5455068716288979E-3},4.9521840961097808E-3,-8.3053092101697569E-3,5.4913729318904411E-3,4.1922854719474357E-4,1.3028827979962514E-4,1.2184149162601217E-4,1.1918141456670953E-4,1.1619711904062177E-4,1.1336524327979347E-4,1.1058137867252415E-4,1.112702232775291E-4,1.1195916583941756E-4,1.1264815565400783E-4,1.1333714214586524E-4,null,"Qty","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((Z202/$X202)^(1/DD$64)-1,\"-\")","v":1.6152968310482629E-2},1.6162980654008008E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Water"},"New Customer Cont","Cat 2 - 450-1350m2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R201*R202/10^6","v":0.15892836999999999},7.8472E-2,0.23783699999999999,2.5561999999999988E-2,0.19120100000000004,0.22403836590880466,0.22765046975269471,0.23132541258563766,0.23506432959322512,0.23886837696409458,0.24273873228609361,0.2466765949499431,0.25068318656069866,0.25475975135711959,0.25890755663902565,0.26312789320298091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",-0.50624296971019078,2.0308517687837697,-0.89252303047885739,6.4798920272279217,0.1717426473125383,1.6122702150757284E-2,1.6142917855320738E-2,1.6163018865051448E-2,1.6183005637019798E-2,1.6202878636299323E-2,1.6222638335312345E-2,1.6242285213838858E-2,1.6261819758836671E-2,1.6281242463970225E-2,1.6300553829872833E-2,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S203/R203-1)*(R203/R$13),\"-\")","v":-3.1022495005739031E-3},6.1455137408220999E-3,-8.1950565576573136E-3,6.2481393104958016E-3,1.2191922210759841E-3,1.3028827979962335E-4,1.2184149162601217E-4,1.1918141456670953E-4,1.1619711904062177E-4,1.1336524327979347E-4,1.1058137867252415E-4,1.1127022327753063E-4,1.1195916583941603E-4,1.1264815565400783E-4,1.1333714214586524E-4,null,"Rev","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Rev","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654008008E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,{"$f":"D201+1","v":46},"Price","Water","New Customer Cont","Cat 3 - + 1350m2","Price cap - Fixed","$",null,null,null,null,null,null,null,2396.66,2424,2415,2378,2335,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,null,null,{"$f":"IFERROR((X204-W204)/W204,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water","Price cap - Fixed",1.1407542162843454E-2,-3.7128712871287162E-3,-1.5320910973084856E-2,-1.80824222035324E-2,-3.8115631691648777E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Price cap - Fixed",{"$f":"IFERROR((S204/R204-1)*(R206/R$13),\"-\")","v":3.4787942140663659E-5},-1.1453064230064101E-5,-4.7137741405721633E-5,-5.3526703744852055E-5,-1.0904551733061069E-4,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F204","v":"Water"},"New Customer Cont","Cat 3 - + 1350m2","Price cap - Fixed","cust",null,null,null,null,null,null,null,33,33,33,33,33,28.499982942221688,28.959479678500795,29.426970180083664,29.902598854245664,30.386512780065459,30.878861758821223,31.379798365340687,31.889478000343299,32.408058943788276,32.935702409238729,33.472572599285193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR(S205/R205-1,\"-\")","v":0},0,0,0,-0.13636415326600948,1.6122702150757506E-2,1.6142917855320738E-2,1.6163018865051448E-2,1.6183005637019576E-2,1.6202878636299545E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970225E-2,1.630055382987261E-2,null,null,null,null,null,null,"Qty","Water","Price cap - Fixed",{"$f":"IFERROR((S205/R205-1)*(R206/R$13),\"-\")","v":0},0,0,0,-3.9012601859883956E-4,3.7225222799892898E-5,3.48118547502892E-5,3.4051832733345587E-5,3.3199176868748622E-5,3.2390069508512857E-5,3.1594679620721194E-5,3.1791492365008317E-5,3.1988333096976447E-5,3.2185187329716529E-5,3.2382040613103913E-5,null,"Qty","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Qty","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654007786E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Water"},"New Customer Cont","Cat 3 - + 1350m2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R204*R205/10^6","v":7.9089779999999998E-2},7.9991999999999994E-2,7.9695000000000002E-2,7.8474000000000002E-2,7.7054999999999998E-2,6.4010961688229909E-2,6.5042991357912777E-2,6.6092975024467912E-2,6.7161237026635762E-2,6.824810770402702E-2,6.9353923510312471E-2,7.047902712855518E-2,7.1623767588771051E-2,7.2788500387748464E-2,7.3973587611150179E-2,7.5179398057994548E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",1.1407542162843232E-2,-3.7128712871286051E-3,-1.5320910973084856E-2,-1.80824222035324E-2,-0.16928217911582755,1.6122702150757284E-2,1.614291785532096E-2,1.6163018865051448E-2,1.6183005637019576E-2,1.6202878636299545E-2,1.6222638335312345E-2,1.6242285213838636E-2,1.6261819758836893E-2,1.6281242463970003E-2,1.6300553829872833E-2,null,null,null,null,null,null,"Rev","Water","Price cap - Fixed",{"$f":"IFERROR((S206/R206-1)*(R206/R$13),\"-\")","v":3.4787942140662981E-5},-1.1453064230063759E-5,-4.7137741405721633E-5,-5.3526703744852055E-5,-4.8430163629120768E-4,3.7225222799892383E-5,3.4811854750289674E-5,3.4051832733345587E-5,3.3199176868748622E-5,3.2390069508512857E-5,3.1594679620721194E-5,3.1791492365008317E-5,3.1988333096976447E-5,3.2185187329716088E-5,3.2382040613104354E-5,null,"Rev","Water","Price cap - Fixed",1.6132809952765781E-2,1.6142879490408379E-2,1.6152910878515003E-2,1.6162904233510744E-2,1.6172859673305284E-2,1.6182777317279795E-2,1.6192657286260292E-2,1.6202499702457018E-2,1.6212304689465329E-2,null,"Rev","Water","Price cap - Fixed",1.6152968310482629E-2,1.6162980654008008E-2,1.6172955002722089E-2,1.618289147491403E-2,1.6192790190338036E-2,1.6202651270187607E-2,1.6212474837030699E-2,1.622226101481683E-2]
[null,null,null,{"$f":"D204+1","v":47},"Price","Sewerage","New Customer Cont","Cat 1 - < 450m2","Price cap - Fixed","$",null,null,null,null,null,null,null,599.15,922,1213,1550,1895,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,null,null,{"$f":"IFERROR((X207-W207)/W207,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",0.53884669949094555,0.31561822125813443,0.27782357790601808,0.22258064516129039,0.18522427440633238,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S207/R207-1)*(R209/R$13),\"-\")","v":1.8672752410908266E-4},1.6832533792669949E-4,1.9515256577061694E-4,1.9520838046484083E-4,1.9547996211973637E-4,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F207","v":"Sewerage"},"New Customer Cont","Cat 1 - < 450m2","Price cap - Fixed","cust",null,null,null,null,null,null,null,15,15,15,15,15,13.096370699825094,13.307926591075375,13.523135779989207,13.742063737971149,13.964777140129991,14.191343887875519,14.421833131956191,14.656315295927016,14.894862100076899,15.137546585807105,15.38444314048138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,-0.12690862001166037,1.6153780012740926E-2,1.617150406120782E-2,1.6189141449418853E-2,1.6206692561282043E-2,1.6224157784405557E-2,1.6241537510594206E-2,1.6258832134956158E-2,1.627604205650357E-2,1.6293167677527753E-2,1.6310209403799014E-2,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S208/R208-1)*(R209/R$13),\"-\")","v":0},0,0,0,-1.3393542672557638E-4,1.7138783727155792E-5,1.60256326065008E-5,1.5673777908761831E-5,1.5279373530708331E-5,1.4905103949521368E-5,1.4537236304905769E-5,1.4625928551316196E-5,1.4714606710524748E-5,1.4803264224213191E-5,1.4891894556495988E-5,null,"Qty","Sewerage","Price cap - Fixed",1.6162641998331173E-2,1.6171475071911301E-2,1.6180279329831349E-2,1.6189054869176989E-2,1.6197801787853461E-2,1.6206520184468332E-2,1.6215210158378568E-2,1.6223871809636581E-2,1.6232505238987782E-2,null,"Qty","Sewerage","Price cap - Fixed",1.6180322717047835E-2,1.6189112589094057E-2,1.619787377461801E-2,1.6206606371726551E-2,1.6215310479212874E-2,1.6223986196621576E-2,1.623263362418581E-2,1.6241252862829736E-2]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Sewerage"},"New Customer Cont","Cat 1 - < 450m2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R207*R208/10^6","v":8.9872500000000004E-3},1.383E-2,1.8194999999999999E-2,2.325E-2,2.8424999999999999E-2,2.9414448591807162E-2,2.9889603123555295E-2,3.0372962961855758E-2,3.08646751554832E-2,3.1364889456731958E-2,3.1873758372168416E-2,3.2391437214373604E-2,3.2918084154652076E-2,3.3453860276772711E-2,3.3998929631722755E-2,3.4553459293521181E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",0.53884669949094555,0.31561822125813443,0.27782357790601808,0.22258064516129039,3.4809097337103356E-2,1.6153780012741148E-2,1.617150406120782E-2,1.6189141449418853E-2,1.6206692561282043E-2,1.6224157784405557E-2,1.6241537510594206E-2,1.6258832134956158E-2,1.6276042056503348E-2,1.6293167677527753E-2,1.6310209403799014E-2,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S209/R209-1)*(R209/R$13),\"-\")","v":1.8672752410908266E-4},1.6832533792669949E-4,1.9515256577061694E-4,1.9520838046484083E-4,3.6736443161612681E-5,1.7138783727156026E-5,1.60256326065008E-5,1.5673777908761831E-5,1.5279373530708331E-5,1.4905103949521368E-5,1.4537236304905769E-5,1.4625928551316196E-5,1.4714606710524548E-5,1.4803264224213191E-5,1.4891894556495988E-5,null,"Rev","Sewerage","Price cap - Fixed",1.6162641998331173E-2,1.6171475071911301E-2,1.6180279329831349E-2,1.6189054869176989E-2,1.6197801787853461E-2,1.6206520184468332E-2,1.6215210158378568E-2,1.6223871809636581E-2,1.6232505238987782E-2,null,"Rev","Sewerage","Price cap - Fixed",1.6180322717047835E-2,1.6189112589094057E-2,1.619787377461801E-2,1.6206606371726551E-2,1.6215310479212874E-2,1.6223986196621576E-2,1.623263362418581E-2,1.6241252862829736E-2]
[null,null,null,{"$f":"D207+1","v":48},"Price","Sewerage","New Customer Cont","Cat 2 - 450-1350m2","Price cap - Fixed","$",null,null,null,null,null,null,null,1198.32,1404,1614,1817,2029.9999999999998,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,null,null,{"$f":"IFERROR((X210-W210)/W210,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",0.17164029641498102,0.14957264957264949,0.12577447335811653,0.11722619702806814,0.10640394088669969,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S210/R210-1)*(R212/R$13),\"-\")","v":1.1049254369932227E-3},8.1328489582235982E-4,1.308038824943556E-3,4.8223459441605984E-4,1.1487278616729439E-3,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F210","v":"Sewerage"},"New Customer Cont","Cat 2 - 450-1350m2","Price cap - Fixed","cust",null,null,null,null,null,null,null,139.32357800921292,100.42877492877493,166.905824039653,60.019262520638421,143.23842364532024,91.674594898775638,93.155486137527618,94.661950459924441,96.194446165798027,97.753439980909931,99.339407215128631,100.95283192369334,102.59420707148911,104.26403470053828,105.96282610064972,107.69110198336966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",-0.27916885021332161,0.66193229139780163,-0.64040043020680204,1.3865408808724666,-0.35998601097582839,1.6153780012741148E-2,1.617150406120782E-2,1.6189141449418631E-2,1.6206692561282265E-2,1.6224157784405557E-2,1.6241537510594206E-2,1.6258832134956158E-2,1.6276042056503348E-2,1.6293167677527753E-2,1.6310209403799014E-2,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S211/R211-1)*(R212/R$13),\"-\")","v":-1.7971348818407598E-3},3.5991843173804189E-3,-6.660084545422558E-3,5.7038272696735568E-3,-3.88637824101613E-3,1.1997148609009216E-4,1.1217942824550558E-4,1.097164453613313E-4,1.0695561471495976E-4,1.0433572764664958E-4,1.0176065413434038E-4,1.0238149985921338E-4,1.0300224697367185E-4,1.0362284956949234E-4,1.0424326189547193E-4,null,"Qty","Sewerage","Price cap - Fixed",1.6162641998331395E-2,1.6171475071911523E-2,1.6180279329831349E-2,1.6189054869177211E-2,1.6197801787853461E-2,1.6206520184468332E-2,1.621521015837879E-2,1.6223871809636581E-2,1.6232505238987782E-2,null,"Qty","Sewerage","Price cap - Fixed",1.6180322717047835E-2,1.6189112589094057E-2,1.619787377461801E-2,1.6206606371726551E-2,1.6215310479212874E-2,1.6223986196621576E-2,1.623263362418581E-2,1.6241252862829736E-2]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Sewerage"},"New Customer Cont","Cat 2 - 450-1350m2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R210*R211/10^6","v":0.16695423000000001},0.14100199999999999,0.26938599999999996,0.10905500000000001,0.29077400000000003,0.20590114014265007,0.20922722186488701,0.2126107407329903,0.21605272608838236,0.2195542261971237,0.22311630860517889,0.22674006050061524,0.23042658908256455,0.23417702193740897,0.23799250742205927,0.24187421505464826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",-0.15544517799878455,0.91051190763251566,-0.59517198369625723,1.6663059923891614,-0.29188600032103951,1.6153780012741148E-2,1.6171504061208042E-2,1.6189141449418631E-2,1.6206692561282265E-2,1.6224157784405557E-2,1.6241537510594206E-2,1.6258832134956158E-2,1.6276042056503348E-2,1.6293167677527753E-2,1.6310209403799014E-2,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S212/R212-1)*(R212/R$13),\"-\")","v":-1.0006702086643871E-3},4.9508087478536975E-3,-6.1897143467000539E-3,6.8546998434184355E-3,-3.1511763399636218E-3,1.1997148609009216E-4,1.1217942824550713E-4,1.097164453613313E-4,1.0695561471495976E-4,1.0433572764664958E-4,1.0176065413434038E-4,1.0238149985921338E-4,1.0300224697367185E-4,1.0362284956949234E-4,1.0424326189547193E-4,null,"Rev","Sewerage","Price cap - Fixed",1.6162641998331395E-2,1.6171475071911523E-2,1.6180279329831349E-2,1.6189054869177211E-2,1.6197801787853461E-2,1.6206520184468332E-2,1.621521015837879E-2,1.6223871809636581E-2,1.6232505238987782E-2,null,"Rev","Sewerage","Price cap - Fixed",1.6180322717047835E-2,1.6189112589094057E-2,1.619787377461801E-2,1.6206606371726551E-2,1.6215310479212874E-2,1.6223986196621576E-2,1.623263362418581E-2,1.6241252862829736E-2]
[null,null,null,{"$f":"D210+1","v":49},"Price","Sewerage","New Customer Cont","Cat 3 - + 1350m2","Price cap - Fixed","$",null,null,null,null,null,null,null,2396.66,2424,2415,2378,1895,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,2246,null,null,{"$f":"IFERROR((X213-W213)/W213,\"\")","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Price","Sewerage","Price cap - Fixed",1.1407542162843454E-2,-3.7128712871287162E-3,-1.5320910973084856E-2,-0.20311185870479398,0.18522427440633238,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S213/R213-1)*(R215/R$13),\"-\")","v":2.3191961427109107E-5},-7.6353761533760682E-6,-3.1425160937147755E-5,-4.0082787455447309E-4,2.8670394444228005E-4,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Price cap - Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Sewerage"},"New Customer Cont","Cat 3 - + 1350m2","Price cap - Fixed","cust",null,null,null,null,null,null,null,22,22,22,22,22,26.192741399650188,26.615853182150751,27.046271559978415,27.484127475942298,27.929554280259982,28.382687775751037,28.843666263912382,29.312630591854031,29.789724200153799,30.275093171614209,30.768886280962761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",0,0,0,0,0.1905791545295541,1.6153780012740926E-2,1.617150406120782E-2,1.6189141449418853E-2,1.6206692561282043E-2,1.6224157784405557E-2,1.6241537510594206E-2,1.6258832134956158E-2,1.627604205650357E-2,1.6293167677527753E-2,1.6310209403799014E-2,null,null,null,null,null,null,"Qty","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S214/R214-1)*(R215/R$13),\"-\")","v":0},0,0,0,2.9499262722030114E-4,3.4277567454311585E-5,3.20512652130016E-5,3.1347555817523663E-5,3.0558747061416663E-5,2.9810207899042736E-5,2.9074472609811539E-5,2.9251857102632393E-5,2.9429213421049495E-5,2.9606528448426383E-5,2.9783789112991977E-5,null,"Qty","Sewerage","Price cap - Fixed",1.6162641998331173E-2,1.6171475071911301E-2,1.6180279329831349E-2,1.6189054869176989E-2,1.6197801787853461E-2,1.6206520184468332E-2,1.6215210158378568E-2,1.6223871809636581E-2,1.6232505238987782E-2,null,"Qty","Sewerage","Price cap - Fixed",1.6180322717047835E-2,1.6189112589094057E-2,1.619787377461801E-2,1.6206606371726551E-2,1.6215310479212874E-2,1.6223986196621576E-2,1.623263362418581E-2,1.6241252862829736E-2]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Sewerage"},"New Customer Cont","Cat 3 - + 1350m2","Price cap - Fixed","$m",0,0,0,0,0,0,0,{"$f":"R213*R214/10^6","v":5.2726519999999999E-2},5.3328E-2,5.3129999999999997E-2,5.2316000000000001E-2,4.1689999999999998E-2,5.8828897183614323E-2,5.977920624711059E-2,6.0745925923711516E-2,6.1729350310966401E-2,6.2729778913463916E-2,6.3747516744336832E-2,6.4782874428747209E-2,6.5836168309304152E-2,6.6907720553545422E-2,6.7997859263445509E-2,6.9106918587042362E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",1.1407542162843232E-2,-3.7128712871288272E-3,-1.5320910973084745E-2,-0.20311185870479398,0.41110331455059557,1.6153780012741148E-2,1.617150406120782E-2,1.6189141449418853E-2,1.6206692561282043E-2,1.6224157784405557E-2,1.6241537510594206E-2,1.6258832134956158E-2,1.6276042056503348E-2,1.6293167677527753E-2,1.6310209403799014E-2,null,null,null,null,null,null,"Rev","Sewerage","Price cap - Fixed",{"$f":"IFERROR((S215/R215-1)*(R215/R$13),\"-\")","v":2.3191961427108653E-5},-7.6353761533762969E-6,-3.1425160937147525E-5,-4.0082787455447309E-4,6.3633636699467937E-4,3.4277567454312052E-5,3.20512652130016E-5,3.1347555817523663E-5,3.0558747061416663E-5,2.9810207899042736E-5,2.9074472609811539E-5,2.9251857102632393E-5,2.9429213421049095E-5,2.9606528448426383E-5,2.9783789112991977E-5,null,"Rev","Sewerage","Price cap - Fixed",1.6162641998331173E-2,1.6171475071911301E-2,1.6180279329831349E-2,1.6189054869176989E-2,1.6197801787853461E-2,1.6206520184468332E-2,1.6215210158378568E-2,1.6223871809636581E-2,1.6232505238987782E-2,null,"Rev","Sewerage","Price cap - Fixed",1.6180322717047835E-2,1.6189112589094057E-2,1.619787377461801E-2,1.6206606371726551E-2,1.6215310479212874E-2,1.6223986196621576E-2,1.623263362418581E-2,1.6241252862829736E-2]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X216-W216)/W216,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S216/R216-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S217/R217-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K216*K217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S218/R218-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X219-W219)/W219,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S219/R219-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S220/R220-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K219*K220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S221/R221-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X222-W222)/W222,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S222/R222-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S222/R222-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S223/R223-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K222*K223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S224/R224-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE224/$W224)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X225-W225)/W225,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S225/R225-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S226/R226-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y226/$W226)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K225*K226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S227/R227-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X228-W228)/W228,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S228/R228-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S229/R229-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K228*K229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S230/R230-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X231-W231)/W231,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S231/R231-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S232/R232-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K231*K232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S233/R233-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X234-W234)/W234,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S234/R234-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S235/R235-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K234*K235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S236/R236-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X237-W237)/W237,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S237/R237-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S238/R238-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K237*K238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S239/R239-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S239/R239-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X240-W240)/W240,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S240/R240-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S241/R241-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K240*K241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S242/R242-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X243-W243)/W243,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S243/R243-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S244/R244-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K243*K244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S245/R245-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X246-W246)/W246,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S246/R246-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S247/R247-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K246*K247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S248/R248-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X249-W249)/W249,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S249/R249-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S250/R250-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K249*K250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S251/R251-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X252-W252)/W252,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S252/R252-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S253/R253-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z253/$X253)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K252*K253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S254/R254-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X255-W255)/W255,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S255/R255-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S256/R256-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S256/R256-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K255*K256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S257/R257-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X258-W258)/W258,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S258/R258-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S259/R259-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K258*K259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S260/R260-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW260","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X261-W261)/W261,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW261","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S261/R261-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S262/R262-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K261*K262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S263/R263-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X264-W264)/W264,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S264/R264-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S265/R265-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K264*K265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S266/R266-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X267-W267)/W267,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S267/R267-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S268/R268-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB268/$W268)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K267*K268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S269/R269-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y269/$W269)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X270-W270)/W270,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S270/R270-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S271/R271-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K270*K271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S272/R272-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X273-W273)/W273,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S273/R273-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S273/R273-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S274/R274-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K273*K274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S275/R275-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X276-W276)/W276,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S276/R276-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S277/R277-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K276*K277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S278/R278-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X279-W279)/W279,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S279/R279-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S280/R280-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K279*K280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S281/R281-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X282-W282)/W282,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S282/R282-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S283/R283-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K282*K283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S284/R284-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X285-W285)/W285,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S285/R285-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S286/R286-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC286/$X286)^(1/DG$64)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K285*K286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S287/R287-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z287/$X287)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X288-W288)/W288,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S288/R288-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S289/R289-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K288*K289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S290/R290-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S290/R290-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X291-W291)/W291,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S291/R291-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S292/R292-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K291*K292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S293/R293-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X294-W294)/W294,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S294/R294-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S295/R295-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K294*K295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S296/R296-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X297-W297)/W297,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S297/R297-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S298/R298-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K297*K298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S299/R299-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X300-W300)/W300,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S300/R300-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S301/R301-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K300*K301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S302/R302-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X303-W303)/W303,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S303/R303-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S304/R304-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K303*K304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S305/R305-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X306-W306)/W306,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S306/R306-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S307/R307-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S307/R307-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K306*K307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S308/R308-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X309-W309)/W309,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S309/R309-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S310/R310-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K309*K310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S311/R311-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X312-W312)/W312,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S312/R312-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S313/R313-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K312*K313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S314/R314-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X315-W315)/W315,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S315/R315-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S316/R316-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K315*K316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S317/R317-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X318-W318)/W318,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S318/R318-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S319/R319-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K318*K319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S320/R320-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE320/$W320)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X321-W321)/W321,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S321/R321-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S322/R322-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K321*K322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S323/R323-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X324-W324)/W324,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S324/R324-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S324/R324-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW324","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]",{"$f":"I325","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW325","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S325/R325-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K324*K325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E326","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S326/R326-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN326","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X327-W327)/W327,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S327/R327-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S328/R328-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K327*K328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S329/R329-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X330-W330)/W330,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S330/R330-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S331/R331-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K330*K331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S332/R332-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X333-W333)/W333,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S333/R333-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y333/$W333)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S334/R334-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K333*K334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S335/R335-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X336-W336)/W336,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S336/R336-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S337/R337-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K336*K337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S338/R338-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X339-W339)/W339,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S339/R339-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S340/R340-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K339*K340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S341/R341-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S341/R341-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X342-W342)/W342,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S342/R342-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S343/R343-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K342*K343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S344/R344-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X345-W345)/W345,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S345/R345-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S346/R346-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K345*K346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S347/R347-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X348-W348)/W348,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S348/R348-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S349/R349-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K348*K349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S350/R350-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-",{"$f":"IFERROR((AA350/$X350)^(1/DE$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X351-W351)/W351,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S351/R351-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z351/$X351)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S352/R352-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K351*K352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S353/R353-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X354-W354)/W354,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S354/R354-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S355/R355-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K354*K355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S356/R356-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X357-W357)/W357,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S357/R357-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S358/R358-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S358/R358-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K357*K358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S359/R359-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X360-W360)/W360,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S360/R360-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S361/R361-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K360*K361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S362/R362-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X363-W363)/W363,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S363/R363-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S364/R364-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K363*K364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S365/R365-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X366-W366)/W366,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S366/R366-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S367/R367-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K366*K367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S368/R368-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X369-W369)/W369,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S369/R369-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S370/R370-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K369*K370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S371/R371-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X372-W372)/W372,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S372/R372-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S373/R373-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K372*K373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S374/R374-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X375-W375)/W375,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S375/R375-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S375/R375-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB375/$W375)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S376/R376-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y376/$W376)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K375*K376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S377/R377-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X378-W378)/W378,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S378/R378-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S379/R379-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K378*K379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S380/R380-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X381-W381)/W381,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S381/R381-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S382/R382-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K381*K382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S383/R383-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X384-W384)/W384,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S384/R384-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S385/R385-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K384*K385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S386/R386-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-",{"$f":"IFERROR((AD386/$X386)^(1/DH$64)-1,\"-\")","v":"-"},"-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X387-W387)/W387,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S387/R387-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S388/R388-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW388","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K387*K388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW389","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S389/R389-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X390-W390)/W390,\"\")","v":""},"","","","","","","","","",null,null,null,{"$f":"E390","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S390/R390-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN390","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S391/R391-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K390*K391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S392/R392-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S392/R392-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X393-W393)/W393,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S393/R393-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S394/R394-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K393*K394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S395/R395-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X396-W396)/W396,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S396/R396-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S397/R397-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K396*K397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S398/R398-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X399-W399)/W399,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S399/R399-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S400/R400-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K399*K400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S401/R401-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X402-W402)/W402,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S402/R402-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S403/R403-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K402*K403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S404/R404-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X405-W405)/W405,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S405/R405-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S406/R406-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K405*K406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S407/R407-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X408-W408)/W408,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S408/R408-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S409/R409-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S409/R409-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K408*K409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S410/R410-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X411-W411)/W411,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S411/R411-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S412/R412-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K411*K412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S413/R413-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X414-W414)/W414,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S414/R414-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S415/R415-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z415/$X415)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K414*K415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S416/R416-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X417-W417)/W417,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S417/R417-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S418/R418-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K417*K418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S419/R419-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X420-W420)/W420,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S420/R420-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S421/R421-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K420*K421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S422/R422-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X423-W423)/W423,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S423/R423-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S424/R424-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K423*K424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S425/R425-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X426-W426)/W426,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S426/R426-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S426/R426-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S427/R427-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K426*K427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S428/R428-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X429-W429)/W429,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S429/R429-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S430/R430-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K429*K430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S431/R431-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X432-W432)/W432,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S432/R432-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S433/R433-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K432*K433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S434/R434-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X435-W435)/W435,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S435/R435-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y435/$W435)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S436/R436-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K435*K436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S437/R437-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X438-W438)/W438,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S438/R438-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S439/R439-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K438*K439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S440/R440-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X441-W441)/W441,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S441/R441-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S442/R442-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K441*K442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S443/R443-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S443/R443-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},{"$f":"+SUMIFS(L$69:L$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,15.148326459999998,15.018783100000002,14.810986779999997,15.088805870000003,15.107560719999997,15.663114385623686,17.213593758726631,17.924523778117639,18.767274991954782,19.620829997265655,20.514696002986305,20.745892429640733,20.980553432199347,21.218738117896741,21.460506660768338,21.705920321477674]
[null,null,null,null,null,null,null,null,"Sewerage",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I449)","v":0},0,0,0,0,0,0,8.4214177300000017,8.5525595100000036,8.6586111000000034,8.7793762500000003,9.2651071266928398,9.4935703449066047,10.359353293431747,10.84825277663988,11.361236345045077,11.899514336140104,12.464358807461855,12.630382921027875,12.799136022061026,12.970665604699654,13.145020017927294,13.322248481338667]
[null,null,null,null,null,null,null,null,"Recycled Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,2.3651040500000002,2.3605821599999999,2.43321298,2.64195022,2.5610390300000003,2.5672506030642661,2.5887227033550078,2.5988682707423827,2.6093689329883154,2.6202371184128572,2.6314856903272568,2.6314856903272568,2.6314856903272568,2.6314856903272568,2.6314856903272568,2.6314856903272568]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K448:K453)","v":0},{"$f":"SUM(L448:L453)","v":0},0,0,0,0,0,25.934848240000001,25.931924770000006,25.902810860000002,26.510132340000006,26.933706876692835,27.723935333594557,30.161669755513383,31.371644825499903,32.737880269988175,34.140581451818619,35.610540500775421,36.007761040995867,36.411175144587631,36.820889412923655,37.237012369022892,37.659654493143599]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,25.934848240000004,25.931924769999998,25.902810859999992,26.510132340000002,26.933706876692831,27.723935333594564,30.161669755513387,31.371644825499896,32.737880269988203,34.140581451818612,35.6105405007754,36.00776104099586,36.411175144587624,36.820889412923641,37.237012369022864,37.659654493143591]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K455-K454","v":0},{"$f":"+L455-L454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K454=K465","v":true},{"$f":"+L454=L465","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,17.420951450000008,17.35005005,17.327784180000002,{"$f":"+SUMIFS(U$69:U$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":17.372108420000007},18.008409429999993,18.484595113492375,19.524358347135138,20.332575822185117,20.655861199400977,21.527493303357051,22.442490494126584,22.724663831487078,23.01146184286759,23.302965213994398,23.599256087589932,23.900418090318674]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,0,0,0,0,0,0,0,8.5138967899999987,8.5818747199999983,8.5750266799999988,9.1380239200000002,8.9252974466928396,9.2393402201021857,10.637311408378245,11.039069003314783,11.091590398364159,11.587994472710717,12.107078052246706,12.222125255106658,12.338741347317915,12.456952244527125,12.576784327030833,12.69826444842279]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99042867222304132,1.0250936757508473,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K461:K464)","v":0},{"$f":"SUM(L461:L464)","v":0},0,0,0,0,0,25.934848240000008,25.931924769999998,25.902810860000002,26.510132340000006,26.933706876692831,27.723935333594561,30.161669755513383,31.371644825499899,32.737880269988175,34.140581451818612,35.610540500775421,36.007761040995867,36.411175144587631,36.820889412923648,37.237012369022892,37.659654493143591]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR((K461+K463)/K465,\"\")","v":""},{"$f":"IFERROR((L461+L463)/L465,\"\")","v":""},"","","","","",0.67171981454401608,0.6690614061194502,0.66895381638902185,0.65530070530006279,0.66861978978406522,0.66673778058822741,0.64732352371062596,0.6481195339065593,0.63094681234865546,0.63055438390052132,0.63022043974979536,0.63110460563250237,0.63198899105809681,0.63287350157857303,0.63375804303843464,0.6346425216054502]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR((K462+K464)/K465,\"\")","v":""},{"$f":"IFERROR((L462+L464)/L465,\"\")","v":""},"","","","","",0.32828018545598386,0.33093859388054975,0.3310461836109781,0.34469929469993732,0.33138021021593483,0.33326221941177259,0.35267647628937404,0.35188046609344076,0.36905318765134471,0.36944561609947879,0.36977956025020453,0.36889539436749758,0.36801100894190319,0.36712649842142703,0.36624195696156536,0.36535747839454974]
[]
[]
["ESC ASSESSMENT"]
[]
[null,null,null,null,null,null,null,null,"8 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I473)","v":0},0,0,0,0,0,0,{"$f":"SUM(R474:R477)","v":15.14832646},{"$f":"SUM(S474:S477)","v":15.018783099999997},14.810986779999999,15.088805869999998,15.107560719999999,15.66311438562369,17.213593758726631,17.924523778117639,18.767274991954778,19.620829997265652,20.514696002986305,20.74589242964073,20.980553432199343,21.218738117896734,21.460506660768331,21.70592032147767]
[null,null,null,null,null,null,null,null,{"$f":"$I$461","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":7.0254156700000001},6.901705879999998,6.6319190999999993,6.441493949999999,6.6301623999999997,6.8811792544587309,7.0702798464005916,7.3967421832168903,7.7392575744913348,8.0986335597871761,8.4757189172049703,8.5918681409994413,8.7099130513467973,8.8298868398349768,8.951823300202868,9.0757568395202473]
[null,null,null,null,null,null,null,null,{"$f":"$I$462","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,8.1229107899999988,8.1170772199999988,8.1790676799999993,8.6473119199999999,8.4773983199999989,8.7819351311649587,10.143313912326038,10.527781594900748,11.028017417463444,11.522196437478476,12.038977085781337,12.154024288641288,12.270640380852546,12.388851278061756,12.508683360565463,12.630163481957421]
[null,null,null,null,null,null,null,null,{"$f":"$I$463","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$464","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R473-R448","v":0},{"$f":"S473-S448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R480:R483)","v":8.4214177300000017},{"$f":"SUM(S480:S483)","v":8.55255951},8.6586111000000017,8.7793762500000003,9.2651071266928398,9.4935703449066047,10.359353293431747,10.84825277663988,11.361236345045077,11.899514336140104,12.464358807461855,12.630382921027875,12.799136022061026,12.970665604699654,13.145020017927294,13.322248481338667]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":8.0817817300000012},8.1392745099999999,8.3156921000000015,8.3424192500000007,8.8716454999999996,9.0911153096036426,9.9247018553045461,10.398388538178228,10.370807672822036,10.874420660389257,11.403386853059727,11.569410966625748,11.738164067658898,11.909693650297527,12.084048063525167,12.261276526936539]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0.33963599999999999,0.41328500000000001,0.34291899999999997,0.43695699999999998,0.3934616266928409,0.40245503530296295,0.43465143812720008,0.44986423846165202,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.99042867222304132,1.0250936757508473,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127,1.060971954402127]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R479-R449","v":0},{"$f":"S479-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R486:R489)","v":0},{"$f":"SUM(S486:S489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R485-R450","v":0},{"$f":"S485-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R492:R495)","v":2.3651040500000002},{"$f":"SUM(S492:S495)","v":2.3605821599999999},2.43321298,2.64195022,2.5610390300000003,2.5672506030642661,2.5887227033550078,2.5988682707423827,2.6093689329883154,2.6202371184128572,2.6314856903272568,2.6314856903272568,2.6314856903272568,2.6314856903272568,2.6314856903272568,2.6314856903272568]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":2.3137540500000005},2.30906966,2.3801729799999998,2.5881952199999998,2.5066015300000002,2.5123005494300004,2.5293766454300006,2.5374451007900003,2.5457959520875999,2.5544390831806165,2.5633847238618879,2.5633847238618879,2.5633847238618879,2.5633847238618879,2.5633847238618879,2.5633847238618879]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,5.135E-2,5.1512500000000003E-2,5.3039999999999997E-2,5.3754999999999997E-2,5.44375E-2,5.4950053634265736E-2,5.9346057925006995E-2,6.1423169952382242E-2,6.35729809007156E-2,6.5798035232240634E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2,6.8100966465369075E-2]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R491-R451","v":0},{"$f":"S491-S451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"SUM(R498:R501)","v":0},{"$f":"SUM(S498:S501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R497-R452","v":0},{"$f":"S497-S452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R504:R507)","v":0},{"$f":"SUM(S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R503-R453","v":0},{"$f":"S503-S453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K473:K503)","v":0},0,0,0,0,0,0,{"$f":"SUM(R474:R477,R480:R483,R486:R489,R492:R495,R498:R501,R504:R507)","v":25.934848240000001},{"$f":"SUM(S474:S477,S480:S483,S486:S489,S492:S495,S498:S501,S504:S507)","v":25.931924769999995},25.902810859999999,26.510132339999998,26.933706876692838,27.723935333594561,30.16166975551339,31.371644825499903,32.737880269988175,34.140581451818612,35.610540500775414,36.00776104099586,36.411175144587624,36.820889412923641,37.237012369022878,37.659654493143591]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R509-R455","v":0},{"$f":"S509-S455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I512)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R473/R$509,\"\")","v":0.58409157901438324},{"$f":"IFERROR(S473/S$509,\"\")","v":0.57916191078013834},0.57179071646126356,0.56917127672098222,0.56091650470412491,0.56496720963866431,0.57071090222317944,0.57136066272011332,0.57325870939662882,0.57470696639879526,0.57608493761951185,0.57615058059347102,0.57621192803819787,0.57626902707160677,0.57632192529551929,0.57637067077791437]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R474/R$473,\"\")","v":0.46377503736475456},{"$f":"IFERROR(S474/S$473,\"\")","v":0.45953828842497896},0.44777023965448437,0.42690548248136484,0.43886385915515291,0.43932382060457825,0.4107381611010909,0.41266045752617847,0.41238046428205621,0.41275693030905408,0.4131535225270298,0.41414791723897088,0.41514219724916746,0.41613628439042266,0.41713010050072946,0.41812356744624768]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(R475/R$473,\"\")","v":0.53622496263524533},0.5404617115750211,0.55222976034551563,0.57309451751863527,0.56113614084484709,0.56067617939542169,0.58926183889890904,0.58733954247382147,0.58761953571794379,0.58724306969094597,0.58684647747297025,0.58585208276102918,0.58485780275083254,0.58386371560957728,0.58286989949927059,0.58187643255375221]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R513+R515,\"\")","v":0.46377503736475456},{"$f":"IFERROR(S513+S515,\"\")","v":0.45953828842497896},0.44777023965448437,0.42690548248136484,0.43886385915515291,0.43932382060457825,0.4107381611010909,0.41266045752617847,0.41238046428205621,0.41275693030905408,0.4131535225270298,0.41414791723897088,0.41514219724916746,0.41613628439042266,0.41713010050072946,0.41812356744624768]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R514+R516,\"\")","v":0.53622496263524533},0.5404617115750211,0.55222976034551563,0.57309451751863527,0.56113614084484709,0.56067617939542169,0.58926183889890904,0.58733954247382147,0.58761953571794379,0.58724306969094597,0.58684647747297025,0.58585208276102918,0.58485780275083254,0.58386371560957728,0.58286989949927059,0.58187643255375221]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R479/R$509,\"\")","v":0.32471436316374608},{"$f":"IFERROR(S479/S$509,\"\")","v":0.32980812592415992},0.33427303109296619,0.33117059309255792,0.34399673127468494,0.34243227848691243,0.34346086862575348,0.34579802356496347,0.34703640710239486,0.34854457159534513,0.35001880432537791,0.35076834981902444,0.35151669703699651,0.35226377774967932,0.35300952417070153,0.35375386897838235]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R480/R$479,\"\")","v":0.95966997352594208},{"$f":"IFERROR(S480/S$479,\"\")","v":0.95167703895929978},0.96039561125455786,0.95022915209950143,0.95753296520886688,0.95760762066519234,0.95804260885640535,0.95853118029934103,0.91282386510205882,0.91385415851489604,0.91487954007173067,0.91599843321964902,0.91710597085823609,0.91820219665383196,0.91928715567148889,0.92036089434240032]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R481/R$479,\"\")","v":4.0330026474057819E-2},4.8322961040700205E-2,3.9604388745442087E-2,4.977084790049862E-2,4.2467034791133194E-2,4.2392379334807807E-2,4.1957391143594536E-2,4.1468819700658952E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","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,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.717613489794114E-2,8.6145841485103944E-2,8.5120459928269276E-2,8.4001566780350936E-2,8.2894029141763914E-2,8.1797803346167958E-2,8.071284432851103E-2,7.9639105657599685E-2]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R522+R524,\"\")","v":0.95966997352594208},{"$f":"IFERROR(S522+S524,\"\")","v":0.95167703895929978},0.96039561125455786,0.95022915209950143,0.95753296520886688,0.95760762066519234,0.95804260885640535,0.95853118029934103,0.91282386510205882,0.91385415851489604,0.91487954007173067,0.91599843321964902,0.91710597085823609,0.91820219665383196,0.91928715567148889,0.92036089434240032]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R523+R525,\"\")","v":4.0330026474057819E-2},4.8322961040700205E-2,3.9604388745442087E-2,4.977084790049862E-2,4.2467034791133194E-2,4.2392379334807807E-2,4.1957391143594536E-2,4.1468819700658952E-2,8.717613489794114E-2,8.6145841485103944E-2,8.5120459928269276E-2,8.4001566780350936E-2,8.2894029141763914E-2,8.1797803346167958E-2,8.071284432851103E-2,7.9639105657599685E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R485/R$509,\"\")","v":0},{"$f":"IFERROR(S485/S$509,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R486/R$485,\"\")","v":""},{"$f":"IFERROR(S486/S$485,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R487/R$485,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R531+R533,\"\")","v":""},{"$f":"IFERROR(S531+S533,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R532+R534,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R491/R$509,\"\")","v":9.119405782187065E-2},{"$f":"IFERROR(S491/S$509,\"\")","v":9.1029963295701802E-2},9.393625244577028E-2,9.9658130186459873E-2,9.508676402119022E-2,9.260051187442328E-2,8.5828229151066915E-2,8.2841313714923134E-2,7.9704883500976223E-2,7.674846200585965E-2,7.3896258055110298E-2,7.3081069587504641E-2,7.2271374924805648E-2,7.1467195178713971E-2,7.0668550533779267E-2,6.987546024370328E-2]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R492/R$491,\"\")","v":0.97828848164206572},{"$f":"IFERROR(S492/S$491,\"\")","v":0.97817805248515488},0.9782016615742366,0.9796532880926121,0.97874397876708652,0.97859575782407937,0.97707515839835057,0.97636541619139605,0.97563664528345939,0.97488851876424976,0.97412071564147484,0.97412071564147484,0.97412071564147484,0.97412071564147484,0.97412071564147484,0.97412071564147484]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R493/R$491,\"\")","v":2.1711518357934396E-2},2.1821947514845237E-2,2.1798338425763286E-2,2.0346711907387866E-2,2.1256021232913421E-2,2.1404242175920591E-2,2.2924841601649329E-2,2.3634583808603865E-2,2.4363354716540681E-2,2.5111481235750199E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2]
[null,null,null,null,null,null,null,null,{"$f":"I494","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,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R540+R542,\"\")","v":0.97828848164206572},{"$f":"IFERROR(S540+S542,\"\")","v":0.97817805248515488},0.9782016615742366,0.9796532880926121,0.97874397876708652,0.97859575782407937,0.97707515839835057,0.97636541619139605,0.97563664528345939,0.97488851876424976,0.97412071564147484,0.97412071564147484,0.97412071564147484,0.97412071564147484,0.97412071564147484,0.97412071564147484]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R541+R543,\"\")","v":2.1711518357934396E-2},2.1821947514845237E-2,2.1798338425763286E-2,2.0346711907387866E-2,2.1256021232913421E-2,2.1404242175920591E-2,2.2924841601649329E-2,2.3634583808603865E-2,2.4363354716540681E-2,2.5111481235750199E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2,2.5879284358525205E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"I497","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R497/R$509,\"\")","v":0},{"$f":"IFERROR(S497/S$509,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R498/R$497,\"\")","v":""},{"$f":"IFERROR(S498/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R499/R$497,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R549+R551,\"\")","v":""},{"$f":"IFERROR(S549+S551,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R550+R552,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I503","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R503/R$509,\"\")","v":0},{"$f":"IFERROR(S503/S$509,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R504/R$503,\"\")","v":""},{"$f":"IFERROR(S504/S$503,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R505/R$503,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I506","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I507","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R558+R560,\"\")","v":""},{"$f":"IFERROR(S558+S560,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R559+R561,\"\")","v":""},"","","","","","","","","","","","","","",""]

{"sheet":"NotPres_FO","index":11,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[[208,3,208,7],[223,3,223,7],[238,3,238,7],[178,3,178,7],[133,3,133,7],[3,28,3,32],[2,1,2,5],[148,3,148,7],[163,3,163,7],[193,3,193,7],[73,3,73,7],[88,3,88,7],[118,3,118,7],[103,3,103,7],[28,3,28,7],[43,3,43,7],[58,3,58,7]]}
[80,"Non Prescribed Services"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Non Prescribed Services summary"]
[]
[null,null,null,null,"Revenue",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E12,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,{"$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$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue > Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Finance and tax summary"]
[]
[null,null,null,null,"Opening cash balance",null,null,null,null,null,{"$f":"+K26","v":0},0,0,0,0,0,0,1.8112535370684779,5.1242929945551206,2.8647383097731982,4.8952442033297894,4.6527482408278455,5.2341009285763995,{"$f":"+X26","v":2.8967409283783212},2.5227957914729959,2.5603591773046479,2.8365047342085155,2.5931155362018723,2.0757623361936202,2.0160704587408729,2.0827556563264733,1.35561345914549,2.4686937814676848]
[null,null,null,null,"Interest earned",null,null,null,null,null,{"$f":"+K27","v":0},0,0,0,0,0,0,1.8408923354163564E-2,{"$f":"+S27","v":2.1687782531883203E-2},1.3942499568476471E-2,2.7977812804492325E-2,0.10765375359969999,7.7338374365233442E-2,5.437640903514409E-2,5.1969765613014633E-2,4.9438240689456035E-2,4.6736194037096716E-2,4.4004495031057168E-2,4.1848699042327554E-2,3.9622398126373248E-2,3.7479046564152373E-2,3.5416039824396825E-2,3.3430848561355912E-2]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,{"$f":"+K29","v":0},0,0,0,0,0,0,35.656196943972844,43.580579231751749,44.025820854187714,56.925939367161497,58.249431717766107,54.432992770000006,{"$f":"+X29","v":57.3},63.831867057673513,72.907678621423784,79.675010619544054,84.275078587377962,87.735498752307493,92.742641696427611,101.74451541528676,106.1263759382157,109.44484467999845]
[null,null,null,null,"Interest incurred",null,null,null,null,null,{"$f":"+K30","v":0},0,0,0,0,0,0,2.5732153007387821,2.5374673189257471,2.6848909652891111,2.9728275531213981,2.9213686803778001,2.6366594999999999,2.9528621700879767,3.368845106060129,3.5992389297272838,3.8980594849805805,4.0546960748378913,4.3287628011807593,4.7489252570085085,4.9534485969162176,5.1083381254389275,5.1050326818452207]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,{"$f":"+K37","v":0},0,0,0,0,0,0,8.8079999999999998,9.02,9.0009999999999994,8.8759999999999994,10.199999999999999,10.891212476780531,{"$f":"+X37","v":10.975070683513628},{"$f":"+Y37","v":11.594832905143539},{"$f":"+Z37","v":11.781043522168842},{"$f":"+AA37","v":11.782510957521175},{"$f":"+AB37","v":11.862577390431678},{"$f":"+AC37","v":11.744986491573659},11.669934876650398,11.708736488964,11.681392883267069,11.521076921670515]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,{"$f":"+K39","v":0},0,0,0,0,0,0,14.378,13.986000000000001,16.428999999999998,13.798,8.19,7.71723347,{"$f":"+X39","v":7.5582673600000003},{"$f":"+Y39","v":7.3089733900000002},{"$f":"+Z39","v":6.91084326},{"$f":"+AA39","v":6.7390587899999996},{"$f":"+AB39","v":6.7212289800000002},{"$f":"+AC39","v":6.71063966},6.47722657,6.1704533499999998,3.0210814699999999,1.3100359100000001]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42+X45","v":0.54408652657141054},{"$f":"Y42+Y45","v":1.631404291894152},2.6911256702284967,3.7063602444818109,4.7311013964693398,5.7994707919840405,7.0261648444723503,8.3408235241775408,9.5589242678854021,10.70882417595989]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,{"$f":"K35","v":0},null,null,{"$f":"+N35","v":0},null,null,null,null,{"$f":"+S35","v":49.353999999999999},null,null,null,null,{"$f":"+X35","v":68.664000000000001}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,"$m, 01/01/18"]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8112535370684779,5.1242929945551206,2.8647383097731982,4.8952442033297894,4.6527482408278455,5.2341009285763995,2.8967409283783212,2.5227957914729959,2.5603591773046479,2.8365047342085155,2.5931155362018723,2.0757623361936202,2.0160704587408729,2.0827556563264733,1.35561345914549,2.4686937814676848]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8408923354163564E-2,2.1687782531883203E-2,1.3942499568476471E-2,2.7977812804492325E-2,0.10765375359969999,7.7338374365233442E-2,5.437640903514409E-2,5.1969765613014633E-2,4.9438240689456035E-2,4.6736194037096716E-2,4.4004495031057168E-2,4.1848699042327554E-2,3.9622398126373248E-2,3.7479046564152373E-2,3.5416039824396825E-2,3.3430848561355912E-2]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,35.656196943972844,43.580579231751749,44.025820854187714,56.925939367161497,58.249431717766107,54.432992770000006,57.3,63.831867057673513,72.907678621423784,79.675010619544054,84.275078587377962,87.735498752307493,92.742641696427611,101.74451541528676,106.1263759382157,109.44484467999845]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,2.5732153007387821,2.5374673189257471,2.6848909652891111,2.9728275531213981,2.9213686803778001,2.6366594999999999,2.9528621700879767,3.368845106060129,3.5992389297272838,3.8980594849805805,4.0546960748378913,4.3287628011807593,4.7489252570085085,4.9534485969162176,5.1083381254389275,5.1050326818452207]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[]
[null,null,null,"Tax losses brought forward (enter a positive value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.353999999999999,null,null,null,null,68.664000000000001]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,8.8079999999999998,9.02,9.0009999999999994,8.8759999999999994,10.199999999999999,10.891212476780531,10.975070683513628,11.594832905143539,11.781043522168842,11.782510957521175,11.862577390431678,11.744986491573659,11.669934876650398,11.708736488964,11.681392883267069,11.521076921670515]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,14.378,13.986000000000001,16.428999999999998,13.798,8.19,7.71723347,7.5582673600000003,7.3089733900000002,6.91084326,6.7390587899999996,6.7212289800000002,6.71063966,6.47722657,6.1704533499999998,3.0210814699999999,1.3100359100000001]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets",0.27204326328570527,0.81570214594707602,1.3455628351142483,1.8531801222409054,2.3655506982346699,2.8997353959920202,3.5130824222361752,4.1704117620887704,4.779462133942701,5.3544120879799451]
[]
[]
[null,null,null,{"$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":0.27204326328570527},0.81570214594707602,1.3455628351142483,1.8531801222409054,2.3655506982346699,2.8997353959920202,3.5130824222361752,4.1704117620887704,4.779462133942701,5.3544120879799451]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Lance Creek Water Connection Project"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN42","v":5.1563058171428568E-2},{"$f":"+'Capex_FO input'!CO42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CP42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CQ42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CR42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CS42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CT42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CU42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CV42","v":0.10312611634285714},{"$f":"+'Capex_FO input'!CW42","v":0.10312611634285714}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Sewer System Expansion (Wonthaggi) Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN43","v":6.365325214285714E-3},{"$f":"+'Capex_FO input'!CO43","v":2.1325269841071429E-2},{"$f":"+'Capex_FO input'!CP43","v":4.529866393068107E-2},{"$f":"+'Capex_FO input'!CQ43","v":7.186748792630332E-2},{"$f":"+'Capex_FO input'!CR43","v":9.0603119161733359E-2},{"$f":"+'Capex_FO input'!CS43","v":9.8148701078650771E-2},{"$f":"+'Capex_FO input'!CT43","v":9.8148701078650771E-2},{"$f":"+'Capex_FO input'!CU43","v":9.8148701078650771E-2},{"$f":"+'Capex_FO input'!CV43","v":0.10003752676879764},{"$f":"+'Capex_FO input'!CW43","v":0.10192635245894451}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Leongatha Raw Water Transfer Main Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN44","v":0},{"$f":"+'Capex_FO input'!CO44","v":1.4950414285714285E-3},{"$f":"+'Capex_FO input'!CP44","v":1.2931360836428568E-2},{"$f":"+'Capex_FO input'!CQ44","v":5.01749823011792E-2},{"$f":"+'Capex_FO input'!CR44","v":7.7477325786644125E-2},{"$f":"+'Capex_FO input'!CS44","v":7.7477325786644125E-2},{"$f":"+'Capex_FO input'!CT44","v":7.7477325786644125E-2},{"$f":"+'Capex_FO input'!CU44","v":7.7477325786644125E-2},{"$f":"+'Capex_FO input'!CV44","v":7.7477325786644125E-2},{"$f":"+'Capex_FO input'!CW44","v":7.7477325786644125E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Sewer System Expansion (Inverloch) SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN45","v":0},{"$f":"+'Capex_FO input'!CO45","v":2.3279514340499995E-3},{"$f":"+'Capex_FO input'!CP45","v":2.3457490142025337E-2},{"$f":"+'Capex_FO input'!CQ45","v":4.7678788173341861E-2},{"$f":"+'Capex_FO input'!CR45","v":5.8931593485137004E-2},{"$f":"+'Capex_FO input'!CS45","v":6.4764688039540955E-2},{"$f":"+'Capex_FO input'!CT45","v":6.4764688039540955E-2},{"$f":"+'Capex_FO input'!CU45","v":6.4764688039540955E-2},{"$f":"+'Capex_FO input'!CV45","v":6.5090746600597604E-2},{"$f":"+'Capex_FO input'!CW45","v":6.6953978087338925E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"Carbon Emission Reduction Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN46","v":1.023E-3},{"$f":"+'Capex_FO input'!CO46","v":3.5534928E-2},{"$f":"+'Capex_FO input'!CP46","v":7.865924850299999E-2},{"$f":"+'Capex_FO input'!CQ46","v":9.7056424588727985E-2},{"$f":"+'Capex_FO input'!CR46","v":0.10873128216812347},{"$f":"+'Capex_FO input'!CS46","v":0.11164435616479096},{"$f":"+'Capex_FO input'!CT46","v":0.11164435616479096},{"$f":"+'Capex_FO input'!CU46","v":0.11164435616479096},{"$f":"+'Capex_FO input'!CV46","v":0.11409856038779798},{"$f":"+'Capex_FO input'!CW46","v":0.11906341553094119}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"Wonthaggi WWTP Treated Effluent Rising Main"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":70},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":2.6441811169304135E-3},{"$f":"+'Capex_FO input'!CR47","v":2.1294263314451434E-2},{"$f":"+'Capex_FO input'!CS47","v":3.7300164395042038E-2},{"$f":"+'Capex_FO input'!CT47","v":3.7300164395042038E-2},{"$f":"+'Capex_FO input'!CU47","v":3.7300164395042038E-2},{"$f":"+'Capex_FO input'!CV47","v":3.7300164395042038E-2},{"$f":"+'Capex_FO input'!CW47","v":3.7300164395042038E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Fish Creek Treated Water Distribution Main Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN48","v":3.6535714285714286E-4},{"$f":"+'Capex_FO input'!CO48","v":1.1044746428571428E-3},{"$f":"+'Capex_FO input'!CP48","v":2.2429486907142855E-3},{"$f":"+'Capex_FO input'!CQ48","v":1.091679143019918E-2},{"$f":"+'Capex_FO input'!CR48","v":2.6916959495862126E-2},{"$f":"+'Capex_FO input'!CS48","v":3.5007998512754455E-2},{"$f":"+'Capex_FO input'!CT48","v":3.5007998512754455E-2},{"$f":"+'Capex_FO input'!CU48","v":3.5007998512754455E-2},{"$f":"+'Capex_FO input'!CV48","v":3.5007998512754455E-2},{"$f":"+'Capex_FO input'!CW48","v":3.5007998512754455E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"WTP Disinfection Upgrade Projects"},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN49","v":1.0806787859999998E-2},{"$f":"+'Capex_FO input'!CO49","v":3.2668919700779994E-2},{"$f":"+'Capex_FO input'!CP49","v":4.3724263681559988E-2},{"$f":"+'Capex_FO input'!CQ49","v":4.3724263681559988E-2},{"$f":"+'Capex_FO input'!CR49","v":4.3724263681559988E-2},{"$f":"+'Capex_FO input'!CS49","v":4.6933574895427051E-2},{"$f":"+'Capex_FO input'!CT49","v":6.2548409835542648E-2},{"$f":"+'Capex_FO input'!CU49","v":7.4953933561791183E-2},{"$f":"+'Capex_FO input'!CV49","v":7.5322064195242233E-2},{"$f":"+'Capex_FO input'!CW49","v":7.5690194828693283E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Sewer System Major Renewal Item"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN50","v":9.1339285714285706E-3},{"$f":"+'Capex_FO input'!CO50","v":2.2005460714285711E-2},{"$f":"+'Capex_FO input'!CP50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CQ50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CR50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CS50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CT50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CU50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CV50","v":2.5743064285714285E-2},{"$f":"+'Capex_FO input'!CW50","v":2.5743064285714285E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Wonthaggi WWTP Inlet Pump Station Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN51","v":7.2019199999999997E-3},{"$f":"+'Capex_FO input'!CO51","v":2.4869129999999996E-2},{"$f":"+'Capex_FO input'!CP51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CQ51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CR51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CS51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CT51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CU51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CV51","v":3.5334419999999998E-2},{"$f":"+'Capex_FO input'!CW51","v":3.5334419999999998E-2}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN53","v":7.9676281928571426E-3},{"$f":"+'Capex_FO input'!CO53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CP53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CQ53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CR53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CS53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CT53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CU53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CV53","v":1.5935256385714285E-2},{"$f":"+'Capex_FO input'!CW53","v":1.5935256385714285E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":70},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":9.243086156935712E-3},{"$f":"+'Capex_FO input'!CP54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CQ54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CR54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CS54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CT54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CU54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CV54","v":1.8486172313871424E-2},{"$f":"+'Capex_FO input'!CW54","v":1.8486172313871424E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":70},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},{"$f":"+'Capex_FO input'!CP55","v":1.0500574278400326E-2},{"$f":"+'Capex_FO input'!CQ55","v":2.1001148556800651E-2},{"$f":"+'Capex_FO input'!CR55","v":2.1001148556800651E-2},{"$f":"+'Capex_FO input'!CS55","v":2.1001148556800651E-2},{"$f":"+'Capex_FO input'!CT55","v":2.1001148556800651E-2},{"$f":"+'Capex_FO input'!CU55","v":2.1001148556800651E-2},{"$f":"+'Capex_FO input'!CV55","v":2.1001148556800651E-2},{"$f":"+'Capex_FO input'!CW55","v":2.1001148556800651E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":70},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":1.4558132124256435E-2},{"$f":"+'Capex_FO input'!CR56","v":2.9116264248512869E-2},{"$f":"+'Capex_FO input'!CS56","v":2.9116264248512869E-2},{"$f":"+'Capex_FO input'!CT56","v":2.9116264248512869E-2},{"$f":"+'Capex_FO input'!CU56","v":2.9116264248512869E-2},{"$f":"+'Capex_FO input'!CV56","v":2.9116264248512869E-2},{"$f":"+'Capex_FO input'!CW56","v":2.9116264248512869E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":70},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},{"$f":"+'Capex_FO input'!CR57","v":3.097650686689634E-2},{"$f":"+'Capex_FO input'!CS57","v":6.1953013733792681E-2},{"$f":"+'Capex_FO input'!CT57","v":6.1953013733792681E-2},{"$f":"+'Capex_FO input'!CU57","v":6.1953013733792681E-2},{"$f":"+'Capex_FO input'!CV57","v":6.1953013733792681E-2},{"$f":"+'Capex_FO input'!CW57","v":6.1953013733792681E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":70},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":1.4231484265029733E-2},{"$f":"+'Capex_FO input'!CT58","v":2.8462968530059467E-2},{"$f":"+'Capex_FO input'!CU58","v":2.8462968530059467E-2},{"$f":"+'Capex_FO input'!CV58","v":2.8462968530059467E-2},{"$f":"+'Capex_FO input'!CW58","v":2.8462968530059467E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":70},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},{"$f":"+'Capex_FO input'!CT59","v":2.9520035848313704E-2},{"$f":"+'Capex_FO input'!CU59","v":5.9040071696627408E-2},{"$f":"+'Capex_FO input'!CV59","v":5.9040071696627408E-2},{"$f":"+'Capex_FO input'!CW59","v":5.9040071696627408E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":70},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":5.6664278561232559E-2},{"$f":"+'Capex_FO input'!CV60","v":0.11332855712246512},{"$f":"+'Capex_FO input'!CW60","v":0.11332855712246512}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":70},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},{"$f":"+'Capex_FO input'!CV61","v":1.9275037734011517E-2},{"$f":"+'Capex_FO input'!CW61","v":3.8550075468023033E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Sewer Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN62","v":0},{"$f":"+'Capex_FO input'!CO62","v":0},{"$f":"+'Capex_FO input'!CP62","v":0},{"$f":"+'Capex_FO input'!CQ62","v":0},{"$f":"+'Capex_FO input'!CR62","v":0},{"$f":"+'Capex_FO input'!CS62","v":0},{"$f":"+'Capex_FO input'!CT62","v":0},{"$f":"+'Capex_FO input'!CU62","v":0},{"$f":"+'Capex_FO input'!CV62","v":0},{"$f":"+'Capex_FO input'!CW62","v":1.7088707828143142E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN63","v":1.3939150299991062E-2},{"$f":"+'Capex_FO input'!CO63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CP63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CQ63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CR63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CS63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CT63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CU63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CV63","v":2.7878300599982125E-2},{"$f":"+'Capex_FO input'!CW63","v":2.7878300599982125E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN64","v":0},{"$f":"+'Capex_FO input'!CO64","v":1.2648050485714282E-2},{"$f":"+'Capex_FO input'!CP64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CQ64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CR64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CS64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CT64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CU64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CV64","v":2.5296100971428565E-2},{"$f":"+'Capex_FO input'!CW64","v":2.5296100971428565E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN65","v":0},{"$f":"+'Capex_FO input'!CO65","v":0},{"$f":"+'Capex_FO input'!CP65","v":1.168181299958506E-2},{"$f":"+'Capex_FO input'!CQ65","v":2.3363625999170121E-2},{"$f":"+'Capex_FO input'!CR65","v":2.3363625999170121E-2},{"$f":"+'Capex_FO input'!CS65","v":2.3363625999170121E-2},{"$f":"+'Capex_FO input'!CT65","v":2.3363625999170121E-2},{"$f":"+'Capex_FO input'!CU65","v":2.3363625999170121E-2},{"$f":"+'Capex_FO input'!CV65","v":2.3363625999170121E-2},{"$f":"+'Capex_FO input'!CW65","v":2.3363625999170121E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN66","v":0},{"$f":"+'Capex_FO input'!CO66","v":0},{"$f":"+'Capex_FO input'!CP66","v":0},{"$f":"+'Capex_FO input'!CQ66","v":1.1398141678602404E-2},{"$f":"+'Capex_FO input'!CR66","v":2.2796283357204808E-2},{"$f":"+'Capex_FO input'!CS66","v":2.2796283357204808E-2},{"$f":"+'Capex_FO input'!CT66","v":2.2796283357204808E-2},{"$f":"+'Capex_FO input'!CU66","v":2.2796283357204808E-2},{"$f":"+'Capex_FO input'!CV66","v":2.2796283357204808E-2},{"$f":"+'Capex_FO input'!CW66","v":2.2796283357204808E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN67","v":0},{"$f":"+'Capex_FO input'!CO67","v":0},{"$f":"+'Capex_FO input'!CP67","v":0},{"$f":"+'Capex_FO input'!CQ67","v":0},{"$f":"+'Capex_FO input'!CR67","v":1.2225356076642749E-2},{"$f":"+'Capex_FO input'!CS67","v":2.4450712153285498E-2},{"$f":"+'Capex_FO input'!CT67","v":2.4450712153285498E-2},{"$f":"+'Capex_FO input'!CU67","v":2.4450712153285498E-2},{"$f":"+'Capex_FO input'!CV67","v":2.4450712153285498E-2},{"$f":"+'Capex_FO input'!CW67","v":2.4450712153285498E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN68","v":0},{"$f":"+'Capex_FO input'!CO68","v":0},{"$f":"+'Capex_FO input'!CP68","v":0},{"$f":"+'Capex_FO input'!CQ68","v":0},{"$f":"+'Capex_FO input'!CR68","v":0},{"$f":"+'Capex_FO input'!CS68","v":3.3193455599014862E-2},{"$f":"+'Capex_FO input'!CT68","v":6.6386911198029724E-2},{"$f":"+'Capex_FO input'!CU68","v":6.6386911198029724E-2},{"$f":"+'Capex_FO input'!CV68","v":6.6386911198029724E-2},{"$f":"+'Capex_FO input'!CW68","v":6.6386911198029724E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN69","v":0},{"$f":"+'Capex_FO input'!CO69","v":0},{"$f":"+'Capex_FO input'!CP69","v":0},{"$f":"+'Capex_FO input'!CQ69","v":0},{"$f":"+'Capex_FO input'!CR69","v":0},{"$f":"+'Capex_FO input'!CS69","v":0},{"$f":"+'Capex_FO input'!CT69","v":1.7986887961643369E-2},{"$f":"+'Capex_FO input'!CU69","v":3.5973775923286738E-2},{"$f":"+'Capex_FO input'!CV69","v":3.5973775923286738E-2},{"$f":"+'Capex_FO input'!CW69","v":3.5973775923286738E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN70","v":0},{"$f":"+'Capex_FO input'!CO70","v":0},{"$f":"+'Capex_FO input'!CP70","v":0},{"$f":"+'Capex_FO input'!CQ70","v":0},{"$f":"+'Capex_FO input'!CR70","v":0},{"$f":"+'Capex_FO input'!CS70","v":0},{"$f":"+'Capex_FO input'!CT70","v":0},{"$f":"+'Capex_FO input'!CU70","v":1.7795636681977339E-2},{"$f":"+'Capex_FO input'!CV70","v":3.5591273363954679E-2},{"$f":"+'Capex_FO input'!CW70","v":3.5591273363954679E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN71","v":0},{"$f":"+'Capex_FO input'!CO71","v":0},{"$f":"+'Capex_FO input'!CP71","v":0},{"$f":"+'Capex_FO input'!CQ71","v":0},{"$f":"+'Capex_FO input'!CR71","v":0},{"$f":"+'Capex_FO input'!CS71","v":0},{"$f":"+'Capex_FO input'!CT71","v":0},{"$f":"+'Capex_FO input'!CU71","v":0},{"$f":"+'Capex_FO input'!CV71","v":1.8823799871610671E-2},{"$f":"+'Capex_FO input'!CW71","v":3.7647599743221342E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"Water Retic & Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":70},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":1.8623649861153058E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN73","v":3.6281001899999997E-3},{"$f":"+'Capex_FO input'!CO73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CP73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CQ73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CR73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CS73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CT73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CU73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CV73","v":7.2562003799999993E-3},{"$f":"+'Capex_FO input'!CW73","v":7.2562003799999993E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN74","v":0},{"$f":"+'Capex_FO input'!CO74","v":9.5806799668799979E-3},{"$f":"+'Capex_FO input'!CP74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CQ74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CR74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CS74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CT74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CU74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CV74","v":1.9161359933759996E-2},{"$f":"+'Capex_FO input'!CW74","v":1.9161359933759996E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN75","v":0},{"$f":"+'Capex_FO input'!CO75","v":0},{"$f":"+'Capex_FO input'!CP75","v":6.0975868496568279E-3},{"$f":"+'Capex_FO input'!CQ75","v":1.2195173699313656E-2},{"$f":"+'Capex_FO input'!CR75","v":1.2195173699313656E-2},{"$f":"+'Capex_FO input'!CS75","v":1.2195173699313656E-2},{"$f":"+'Capex_FO input'!CT75","v":1.2195173699313656E-2},{"$f":"+'Capex_FO input'!CU75","v":1.2195173699313656E-2},{"$f":"+'Capex_FO input'!CV75","v":1.2195173699313656E-2},{"$f":"+'Capex_FO input'!CW75","v":1.2195173699313656E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":50},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":7.3843545379168067E-3},{"$f":"+'Capex_FO input'!CR76","v":1.4768709075833613E-2},{"$f":"+'Capex_FO input'!CS76","v":1.4768709075833613E-2},{"$f":"+'Capex_FO input'!CT76","v":1.4768709075833613E-2},{"$f":"+'Capex_FO input'!CU76","v":1.4768709075833613E-2},{"$f":"+'Capex_FO input'!CV76","v":1.4768709075833613E-2},{"$f":"+'Capex_FO input'!CW76","v":1.4768709075833613E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":50},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},{"$f":"+'Capex_FO input'!CR77","v":1.4904294938718955E-2},{"$f":"+'Capex_FO input'!CS77","v":2.980858987743791E-2},{"$f":"+'Capex_FO input'!CT77","v":2.980858987743791E-2},{"$f":"+'Capex_FO input'!CU77","v":2.980858987743791E-2},{"$f":"+'Capex_FO input'!CV77","v":2.980858987743791E-2},{"$f":"+'Capex_FO input'!CW77","v":2.980858987743791E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":50},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":2.9364658901072708E-2},{"$f":"+'Capex_FO input'!CT78","v":5.8729317802145416E-2},{"$f":"+'Capex_FO input'!CU78","v":5.8729317802145416E-2},{"$f":"+'Capex_FO input'!CV78","v":5.8729317802145416E-2},{"$f":"+'Capex_FO input'!CW78","v":5.8729317802145416E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN79","v":0},{"$f":"+'Capex_FO input'!CO79","v":0},{"$f":"+'Capex_FO input'!CP79","v":0},{"$f":"+'Capex_FO input'!CQ79","v":0},{"$f":"+'Capex_FO input'!CR79","v":0},{"$f":"+'Capex_FO input'!CS79","v":0},{"$f":"+'Capex_FO input'!CT79","v":5.8493111385007693E-2},{"$f":"+'Capex_FO input'!CU79","v":0.11698622277001539},{"$f":"+'Capex_FO input'!CV79","v":0.11698622277001539},{"$f":"+'Capex_FO input'!CW79","v":0.11698622277001539}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":50},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":0},{"$f":"+'Capex_FO input'!CP80","v":0},{"$f":"+'Capex_FO input'!CQ80","v":0},{"$f":"+'Capex_FO input'!CR80","v":0},{"$f":"+'Capex_FO input'!CS80","v":0},{"$f":"+'Capex_FO input'!CT80","v":0},{"$f":"+'Capex_FO input'!CU80","v":3.3350500256981712E-2},{"$f":"+'Capex_FO input'!CV80","v":6.6701000513963424E-2},{"$f":"+'Capex_FO input'!CW80","v":6.6701000513963424E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":50},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},{"$f":"+'Capex_FO input'!CV81","v":1.1314482748097017E-2},{"$f":"+'Capex_FO input'!CW81","v":2.2628965496194035E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"Sewage PS and Outfall Pipelines & PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN82","v":0},{"$f":"+'Capex_FO input'!CO82","v":0},{"$f":"+'Capex_FO input'!CP82","v":0},{"$f":"+'Capex_FO input'!CQ82","v":0},{"$f":"+'Capex_FO input'!CR82","v":0},{"$f":"+'Capex_FO input'!CS82","v":0},{"$f":"+'Capex_FO input'!CT82","v":0},{"$f":"+'Capex_FO input'!CU82","v":0},{"$f":"+'Capex_FO input'!CV82","v":0},{"$f":"+'Capex_FO input'!CW82","v":2.3441746789237949E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN83","v":3.1712999999999997E-3},{"$f":"+'Capex_FO input'!CO83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CP83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CQ83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CR83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CS83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CT83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CU83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CV83","v":6.3425999999999995E-3},{"$f":"+'Capex_FO input'!CW83","v":6.3425999999999995E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN84","v":0},{"$f":"+'Capex_FO input'!CO84","v":4.1861160000000001E-3},{"$f":"+'Capex_FO input'!CP84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CQ84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CR84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CS84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CT84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CU84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CV84","v":8.3722320000000003E-3},{"$f":"+'Capex_FO input'!CW84","v":8.3722320000000003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN85","v":0},{"$f":"+'Capex_FO input'!CO85","v":0},{"$f":"+'Capex_FO input'!CP85","v":1.6023304434763887E-2},{"$f":"+'Capex_FO input'!CQ85","v":3.2046608869527773E-2},{"$f":"+'Capex_FO input'!CR85","v":3.2046608869527773E-2},{"$f":"+'Capex_FO input'!CS85","v":3.2046608869527773E-2},{"$f":"+'Capex_FO input'!CT85","v":3.2046608869527773E-2},{"$f":"+'Capex_FO input'!CU85","v":3.2046608869527773E-2},{"$f":"+'Capex_FO input'!CV85","v":3.2046608869527773E-2},{"$f":"+'Capex_FO input'!CW85","v":3.2046608869527773E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN86","v":0},{"$f":"+'Capex_FO input'!CO86","v":0},{"$f":"+'Capex_FO input'!CP86","v":0},{"$f":"+'Capex_FO input'!CQ86","v":1.3379977330200705E-2},{"$f":"+'Capex_FO input'!CR86","v":2.675995466040141E-2},{"$f":"+'Capex_FO input'!CS86","v":2.675995466040141E-2},{"$f":"+'Capex_FO input'!CT86","v":2.675995466040141E-2},{"$f":"+'Capex_FO input'!CU86","v":2.675995466040141E-2},{"$f":"+'Capex_FO input'!CV86","v":2.675995466040141E-2},{"$f":"+'Capex_FO input'!CW86","v":2.675995466040141E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN87","v":0},{"$f":"+'Capex_FO input'!CO87","v":0},{"$f":"+'Capex_FO input'!CP87","v":0},{"$f":"+'Capex_FO input'!CQ87","v":0},{"$f":"+'Capex_FO input'!CR87","v":1.6488749497898678E-2},{"$f":"+'Capex_FO input'!CS87","v":3.2977498995797355E-2},{"$f":"+'Capex_FO input'!CT87","v":3.2977498995797355E-2},{"$f":"+'Capex_FO input'!CU87","v":3.2977498995797355E-2},{"$f":"+'Capex_FO input'!CV87","v":3.2977498995797355E-2},{"$f":"+'Capex_FO input'!CW87","v":3.2977498995797355E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN88","v":0},{"$f":"+'Capex_FO input'!CO88","v":0},{"$f":"+'Capex_FO input'!CP88","v":0},{"$f":"+'Capex_FO input'!CQ88","v":0},{"$f":"+'Capex_FO input'!CR88","v":0},{"$f":"+'Capex_FO input'!CS88","v":1.746782246404786E-2},{"$f":"+'Capex_FO input'!CT88","v":3.493564492809572E-2},{"$f":"+'Capex_FO input'!CU88","v":3.493564492809572E-2},{"$f":"+'Capex_FO input'!CV88","v":3.493564492809572E-2},{"$f":"+'Capex_FO input'!CW88","v":3.493564492809572E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN89","v":0},{"$f":"+'Capex_FO input'!CO89","v":0},{"$f":"+'Capex_FO input'!CP89","v":0},{"$f":"+'Capex_FO input'!CQ89","v":0},{"$f":"+'Capex_FO input'!CR89","v":0},{"$f":"+'Capex_FO input'!CS89","v":0},{"$f":"+'Capex_FO input'!CT89","v":4.5424384608210626E-2},{"$f":"+'Capex_FO input'!CU89","v":9.0848769216421252E-2},{"$f":"+'Capex_FO input'!CV89","v":9.0848769216421252E-2},{"$f":"+'Capex_FO input'!CW89","v":9.0848769216421252E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN90","v":0},{"$f":"+'Capex_FO input'!CO90","v":0},{"$f":"+'Capex_FO input'!CP90","v":0},{"$f":"+'Capex_FO input'!CQ90","v":0},{"$f":"+'Capex_FO input'!CR90","v":0},{"$f":"+'Capex_FO input'!CS90","v":0},{"$f":"+'Capex_FO input'!CT90","v":0},{"$f":"+'Capex_FO input'!CU90","v":5.2406736316313235E-2},{"$f":"+'Capex_FO input'!CV90","v":0.10481347263262647},{"$f":"+'Capex_FO input'!CW90","v":0.10481347263262647}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":50},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},{"$f":"+'Capex_FO input'!CV91","v":5.8545041739832548E-2},{"$f":"+'Capex_FO input'!CW91","v":0.1170900834796651}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"Water Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":50},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":4.3936391102383239E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN93","v":8.024360849999998E-2},{"$f":"+'Capex_FO input'!CO93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CP93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CQ93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CR93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CS93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CT93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CU93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CV93","v":0.16048721699999996},{"$f":"+'Capex_FO input'!CW93","v":0.16048721699999996}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN94","v":0},{"$f":"+'Capex_FO input'!CO94","v":6.1095839755499981E-2},{"$f":"+'Capex_FO input'!CP94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CQ94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CR94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CS94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CT94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CU94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CV94","v":0.12219167951099996},{"$f":"+'Capex_FO input'!CW94","v":0.12219167951099996}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN95","v":0},{"$f":"+'Capex_FO input'!CO95","v":0},{"$f":"+'Capex_FO input'!CP95","v":5.8968066818776491E-2},{"$f":"+'Capex_FO input'!CQ95","v":0.11793613363755298},{"$f":"+'Capex_FO input'!CR95","v":0.11793613363755298},{"$f":"+'Capex_FO input'!CS95","v":0.11793613363755298},{"$f":"+'Capex_FO input'!CT95","v":0.11793613363755298},{"$f":"+'Capex_FO input'!CU95","v":0.11793613363755298},{"$f":"+'Capex_FO input'!CV95","v":0.11793613363755298},{"$f":"+'Capex_FO input'!CW95","v":0.11793613363755298}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN96","v":0},{"$f":"+'Capex_FO input'!CO96","v":0},{"$f":"+'Capex_FO input'!CP96","v":0},{"$f":"+'Capex_FO input'!CQ96","v":5.8818400802326962E-2},{"$f":"+'Capex_FO input'!CR96","v":0.11763680160465392},{"$f":"+'Capex_FO input'!CS96","v":0.11763680160465392},{"$f":"+'Capex_FO input'!CT96","v":0.11763680160465392},{"$f":"+'Capex_FO input'!CU96","v":0.11763680160465392},{"$f":"+'Capex_FO input'!CV96","v":0.11763680160465392},{"$f":"+'Capex_FO input'!CW96","v":0.11763680160465392}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":10},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},{"$f":"+'Capex_FO input'!CR97","v":5.8630656041773622E-2},{"$f":"+'Capex_FO input'!CS97","v":0.11726131208354724},{"$f":"+'Capex_FO input'!CT97","v":0.11726131208354724},{"$f":"+'Capex_FO input'!CU97","v":0.11726131208354724},{"$f":"+'Capex_FO input'!CV97","v":0.11726131208354724},{"$f":"+'Capex_FO input'!CW97","v":0.11726131208354724}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":10},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":5.0904833673525295E-2},{"$f":"+'Capex_FO input'!CT98","v":0.10180966734705059},{"$f":"+'Capex_FO input'!CU98","v":0.10180966734705059},{"$f":"+'Capex_FO input'!CV98","v":0.10180966734705059},{"$f":"+'Capex_FO input'!CW98","v":0.10180966734705059}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN99","v":0},{"$f":"+'Capex_FO input'!CO99","v":0},{"$f":"+'Capex_FO input'!CP99","v":0},{"$f":"+'Capex_FO input'!CQ99","v":0},{"$f":"+'Capex_FO input'!CR99","v":0},{"$f":"+'Capex_FO input'!CS99","v":0},{"$f":"+'Capex_FO input'!CT99","v":5.2075644848016377E-2},{"$f":"+'Capex_FO input'!CU99","v":0.10415128969603275},{"$f":"+'Capex_FO input'!CV99","v":0.10415128969603275},{"$f":"+'Capex_FO input'!CW99","v":0.10415128969603275}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN100","v":0},{"$f":"+'Capex_FO input'!CO100","v":0},{"$f":"+'Capex_FO input'!CP100","v":0},{"$f":"+'Capex_FO input'!CQ100","v":0},{"$f":"+'Capex_FO input'!CR100","v":0},{"$f":"+'Capex_FO input'!CS100","v":0},{"$f":"+'Capex_FO input'!CT100","v":0},{"$f":"+'Capex_FO input'!CU100","v":5.3273384679520752E-2},{"$f":"+'Capex_FO input'!CV100","v":0.1065467693590415},{"$f":"+'Capex_FO input'!CW100","v":0.1065467693590415}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":10},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},{"$f":"+'Capex_FO input'!CV101","v":5.4498672527149718E-2},{"$f":"+'Capex_FO input'!CW101","v":0.10899734505429944}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"Intangible"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":10},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":5.575214199527416E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN103","v":6.3937499999999993E-3},{"$f":"+'Capex_FO input'!CO103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CP103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CQ103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CR103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CS103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CT103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CU103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CV103","v":1.2787499999999999E-2},{"$f":"+'Capex_FO input'!CW103","v":1.2787499999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN104","v":0},{"$f":"+'Capex_FO input'!CO104","v":6.1954516799999984E-3},{"$f":"+'Capex_FO input'!CP104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CQ104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CR104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CS104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CT104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CU104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CV104","v":1.2390903359999997E-2},{"$f":"+'Capex_FO input'!CW104","v":1.2390903359999997E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN105","v":0},{"$f":"+'Capex_FO input'!CO105","v":0},{"$f":"+'Capex_FO input'!CP105","v":9.653239391113887E-3},{"$f":"+'Capex_FO input'!CQ105","v":1.9306478782227774E-2},{"$f":"+'Capex_FO input'!CR105","v":1.9306478782227774E-2},{"$f":"+'Capex_FO input'!CS105","v":1.9306478782227774E-2},{"$f":"+'Capex_FO input'!CT105","v":1.9306478782227774E-2},{"$f":"+'Capex_FO input'!CU105","v":1.9306478782227774E-2},{"$f":"+'Capex_FO input'!CV105","v":1.9306478782227774E-2},{"$f":"+'Capex_FO input'!CW105","v":1.9306478782227774E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN106","v":0},{"$f":"+'Capex_FO input'!CO106","v":0},{"$f":"+'Capex_FO input'!CP106","v":0},{"$f":"+'Capex_FO input'!CQ106","v":1.1299053729302804E-2},{"$f":"+'Capex_FO input'!CR106","v":2.2598107458605608E-2},{"$f":"+'Capex_FO input'!CS106","v":2.2598107458605608E-2},{"$f":"+'Capex_FO input'!CT106","v":2.2598107458605608E-2},{"$f":"+'Capex_FO input'!CU106","v":2.2598107458605608E-2},{"$f":"+'Capex_FO input'!CV106","v":2.2598107458605608E-2},{"$f":"+'Capex_FO input'!CW106","v":2.2598107458605608E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN107","v":0},{"$f":"+'Capex_FO input'!CO107","v":0},{"$f":"+'Capex_FO input'!CP107","v":0},{"$f":"+'Capex_FO input'!CQ107","v":0},{"$f":"+'Capex_FO input'!CR107","v":1.9435435886835405E-2},{"$f":"+'Capex_FO input'!CS107","v":3.8870871773670809E-2},{"$f":"+'Capex_FO input'!CT107","v":3.8870871773670809E-2},{"$f":"+'Capex_FO input'!CU107","v":3.8870871773670809E-2},{"$f":"+'Capex_FO input'!CV107","v":3.8870871773670809E-2},{"$f":"+'Capex_FO input'!CW107","v":3.8870871773670809E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":50},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":2.1639927042075038E-2},{"$f":"+'Capex_FO input'!CT108","v":4.3279854084150075E-2},{"$f":"+'Capex_FO input'!CU108","v":4.3279854084150075E-2},{"$f":"+'Capex_FO input'!CV108","v":4.3279854084150075E-2},{"$f":"+'Capex_FO input'!CW108","v":4.3279854084150075E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":50},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},{"$f":"+'Capex_FO input'!CT109","v":2.3310190139680623E-2},{"$f":"+'Capex_FO input'!CU109","v":4.6620380279361245E-2},{"$f":"+'Capex_FO input'!CV109","v":4.6620380279361245E-2},{"$f":"+'Capex_FO input'!CW109","v":4.6620380279361245E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":50},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":2.5645594471109569E-2},{"$f":"+'Capex_FO input'!CV110","v":5.1291188942219137E-2},{"$f":"+'Capex_FO input'!CW110","v":5.1291188942219137E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":50},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},{"$f":"+'Capex_FO input'!CV111","v":3.2481392891497957E-2},{"$f":"+'Capex_FO input'!CW111","v":6.4962785782995913E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"WW Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":50},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":1.5854760560660007E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN113","v":6.0612749999999996E-3},{"$f":"+'Capex_FO input'!CO113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CP113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CQ113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CR113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CS113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CT113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CU113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CV113","v":1.2122549999999999E-2},{"$f":"+'Capex_FO input'!CW113","v":1.2122549999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":100},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":5.6355586649999992E-3},{"$f":"+'Capex_FO input'!CP114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CQ114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CR114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CS114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CT114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CU114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CV114","v":1.1271117329999998E-2},{"$f":"+'Capex_FO input'!CW114","v":1.1271117329999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":100},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},{"$f":"+'Capex_FO input'!CP115","v":1.8467835630749992E-3},{"$f":"+'Capex_FO input'!CQ115","v":3.6935671261499985E-3},{"$f":"+'Capex_FO input'!CR115","v":3.6935671261499985E-3},{"$f":"+'Capex_FO input'!CS115","v":3.6935671261499985E-3},{"$f":"+'Capex_FO input'!CT115","v":3.6935671261499985E-3},{"$f":"+'Capex_FO input'!CU115","v":3.6935671261499985E-3},{"$f":"+'Capex_FO input'!CV115","v":3.6935671261499985E-3},{"$f":"+'Capex_FO input'!CW115","v":3.6935671261499985E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":100},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":3.1487659750428737E-3},{"$f":"+'Capex_FO input'!CR116","v":6.2975319500857474E-3},{"$f":"+'Capex_FO input'!CS116","v":6.2975319500857474E-3},{"$f":"+'Capex_FO input'!CT116","v":6.2975319500857474E-3},{"$f":"+'Capex_FO input'!CU116","v":6.2975319500857474E-3},{"$f":"+'Capex_FO input'!CV116","v":6.2975319500857474E-3},{"$f":"+'Capex_FO input'!CW116","v":6.2975319500857474E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":100},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},{"$f":"+'Capex_FO input'!CR117","v":2.2688364781737187E-3},{"$f":"+'Capex_FO input'!CS117","v":4.5376729563474374E-3},{"$f":"+'Capex_FO input'!CT117","v":4.5376729563474374E-3},{"$f":"+'Capex_FO input'!CU117","v":4.5376729563474374E-3},{"$f":"+'Capex_FO input'!CV117","v":4.5376729563474374E-3},{"$f":"+'Capex_FO input'!CW117","v":4.5376729563474374E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":100},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":3.224784678648205E-2},{"$f":"+'Capex_FO input'!CT118","v":6.44956935729641E-2},{"$f":"+'Capex_FO input'!CU118","v":6.44956935729641E-2},{"$f":"+'Capex_FO input'!CV118","v":6.44956935729641E-2},{"$f":"+'Capex_FO input'!CW118","v":6.44956935729641E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M119","v":100},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},{"$f":"+'Capex_FO input'!CT119","v":3.1846316106324234E-2},{"$f":"+'Capex_FO input'!CU119","v":6.3692632212648467E-2},{"$f":"+'Capex_FO input'!CV119","v":6.3692632212648467E-2},{"$f":"+'Capex_FO input'!CW119","v":6.3692632212648467E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":100},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":3.8984182428019694E-3},{"$f":"+'Capex_FO input'!CV120","v":7.7968364856039387E-3},{"$f":"+'Capex_FO input'!CW120","v":7.7968364856039387E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":100},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},{"$f":"+'Capex_FO input'!CV121","v":1.8885782537710932E-2},{"$f":"+'Capex_FO input'!CW121","v":3.7771565075421863E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"Storages"},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":100},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":2.6832581708955479E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN123","v":6.5165099999999997E-3},{"$f":"+'Capex_FO input'!CO123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CP123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CQ123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CR123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CS123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CT123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CU123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CV123","v":1.3033019999999999E-2},{"$f":"+'Capex_FO input'!CW123","v":1.3033019999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":25},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":1.1093207399999997E-2},{"$f":"+'Capex_FO input'!CP124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CQ124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CR124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CS124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CT124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CU124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CV124","v":2.2186414799999995E-2},{"$f":"+'Capex_FO input'!CW124","v":2.2186414799999995E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":25},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},{"$f":"+'Capex_FO input'!CP125","v":3.1100905801349988E-2},{"$f":"+'Capex_FO input'!CQ125","v":6.2201811602699976E-2},{"$f":"+'Capex_FO input'!CR125","v":6.2201811602699976E-2},{"$f":"+'Capex_FO input'!CS125","v":6.2201811602699976E-2},{"$f":"+'Capex_FO input'!CT125","v":6.2201811602699976E-2},{"$f":"+'Capex_FO input'!CU125","v":6.2201811602699976E-2},{"$f":"+'Capex_FO input'!CV125","v":6.2201811602699976E-2},{"$f":"+'Capex_FO input'!CW125","v":6.2201811602699976E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":25},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":6.9765701777471682E-3},{"$f":"+'Capex_FO input'!CR126","v":1.3953140355494336E-2},{"$f":"+'Capex_FO input'!CS126","v":1.3953140355494336E-2},{"$f":"+'Capex_FO input'!CT126","v":1.3953140355494336E-2},{"$f":"+'Capex_FO input'!CU126","v":1.3953140355494336E-2},{"$f":"+'Capex_FO input'!CV126","v":1.3953140355494336E-2},{"$f":"+'Capex_FO input'!CW126","v":1.3953140355494336E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":25},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},{"$f":"+'Capex_FO input'!CR127","v":7.1370312918353522E-3},{"$f":"+'Capex_FO input'!CS127","v":1.4274062583670704E-2},{"$f":"+'Capex_FO input'!CT127","v":1.4274062583670704E-2},{"$f":"+'Capex_FO input'!CU127","v":1.4274062583670704E-2},{"$f":"+'Capex_FO input'!CV127","v":1.4274062583670704E-2},{"$f":"+'Capex_FO input'!CW127","v":1.4274062583670704E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":25},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":7.3011830115475625E-3},{"$f":"+'Capex_FO input'!CT128","v":1.4602366023095125E-2},{"$f":"+'Capex_FO input'!CU128","v":1.4602366023095125E-2},{"$f":"+'Capex_FO input'!CV128","v":1.4602366023095125E-2},{"$f":"+'Capex_FO input'!CW128","v":1.4602366023095125E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M129","v":25},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},{"$f":"+'Capex_FO input'!CT129","v":7.469110220813157E-3},{"$f":"+'Capex_FO input'!CU129","v":1.4938220441626314E-2},{"$f":"+'Capex_FO input'!CV129","v":1.4938220441626314E-2},{"$f":"+'Capex_FO input'!CW129","v":1.4938220441626314E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M130","v":25},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":7.6408997558918591E-3},{"$f":"+'Capex_FO input'!CV130","v":1.5281799511783718E-2},{"$f":"+'Capex_FO input'!CW130","v":1.5281799511783718E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M131","v":25},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},{"$f":"+'Capex_FO input'!CV131","v":9.0437425617808827E-3},{"$f":"+'Capex_FO input'!CW131","v":1.8087485123561765E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"Plant & Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":25},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":7.99642318063375E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"Resuse"},null,null,null,null,{"$f":"+'Capex_FO input'!M133","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN133","v":3.1420714285714283E-4},{"$f":"+'Capex_FO input'!CO133","v":9.4984819285714268E-4},{"$f":"+'Capex_FO input'!CP133","v":1.6001089870071425E-3},{"$f":"+'Capex_FO input'!CQ133","v":2.2653257794225923E-3},{"$f":"+'Capex_FO input'!CR133","v":2.9458425580635977E-3},{"$f":"+'Capex_FO input'!CS133","v":3.6420112226133458E-3},{"$f":"+'Capex_FO input'!CT133","v":4.3541917664477381E-3},{"$f":"+'Capex_FO input'!CU133","v":5.0827524627903202E-3},{"$f":"+'Capex_FO input'!CV133","v":5.8280700551487834E-3},{"$f":"+'Capex_FO input'!CW133","v":6.5905299521314903E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"Water Transfer PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN134","v":2.0679944999999998E-3},{"$f":"+'Capex_FO input'!CO134","v":6.2515473734999997E-3},{"$f":"+'Capex_FO input'!CP134","v":1.1248623404980496E-2},{"$f":"+'Capex_FO input'!CQ134","v":1.7077933627075048E-2},{"$f":"+'Capex_FO input'!CR134","v":2.3041317984277769E-2},{"$f":"+'Capex_FO input'!CS134","v":2.8832390886073263E-2},{"$f":"+'Capex_FO input'!CT134","v":3.4447189168987154E-2},{"$f":"+'Capex_FO input'!CU134","v":4.0191127812408065E-2},{"$f":"+'Capex_FO input'!CV134","v":4.6067177044627657E-2},{"$f":"+'Capex_FO input'!CW134","v":5.2078375409188297E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":"Motor Vehicle"},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN135","v":3.3247499999999999E-2},{"$f":"+'Capex_FO input'!CO135","v":0.10050719249999999},{"$f":"+'Capex_FO input'!CP135","v":0.16931385792749998},{"$f":"+'Capex_FO input'!CQ135","v":0.23970307665983245},{"$f":"+'Capex_FO input'!CR135","v":0.3117112474230086},{"$f":"+'Capex_FO input'!CS135","v":0.38537560611373772},{"$f":"+'Capex_FO input'!CT135","v":0.46073424505435362},{"$f":"+'Capex_FO input'!CU135","v":0.53782613269060364},{"$f":"+'Capex_FO input'!CV135","v":0.61669113374248763},{"$f":"+'Capex_FO input'!CW135","v":0.69737002981856466}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":"IT Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN136","v":1.8963862500000001E-2},{"$f":"+'Capex_FO input'!CO136","v":5.7327756337500001E-2},{"$f":"+'Capex_FO input'!CP136","v":9.6574019733262489E-2},{"$f":"+'Capex_FO input'!CQ136","v":0.13672294718712752},{"$f":"+'Capex_FO input'!CR136","v":0.17779529997243143},{"$f":"+'Capex_FO input'!CS136","v":0.21981231687179734},{"$f":"+'Capex_FO input'!CT136","v":0.26279572515984867},{"$f":"+'Capex_FO input'!CU136","v":0.30676775183852517},{"$f":"+'Capex_FO input'!CV136","v":0.35175113513081124},{"$f":"+'Capex_FO input'!CW136","v":0.39776913623881982}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"Facilities"},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN137","v":3.0689999999999997E-3},{"$f":"+'Capex_FO input'!CO137","v":3.0687874963019994E-2},{"$f":"+'Capex_FO input'!CP137","v":5.5237749926039983E-2},{"$f":"+'Capex_FO input'!CQ137","v":5.5237749926039983E-2},{"$f":"+'Capex_FO input'!CR137","v":5.5237749926039983E-2},{"$f":"+'Capex_FO input'!CS137","v":5.5237749926039983E-2},{"$f":"+'Capex_FO input'!CT137","v":5.5824022313858912E-2},{"$f":"+'Capex_FO input'!CU137","v":5.6410294701677841E-2},{"$f":"+'Capex_FO input'!CV137","v":5.6410294701677841E-2},{"$f":"+'Capex_FO input'!CW137","v":5.6410294701677841E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C139","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C140","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C141","v":0},null,null,null,null,{"$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,{"$f":"+'Capex_FO input'!C142","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN142","v":0},{"$f":"+'Capex_FO input'!CO142","v":0},{"$f":"+'Capex_FO input'!CP142","v":0},{"$f":"+'Capex_FO input'!CQ142","v":0},{"$f":"+'Capex_FO input'!CR142","v":0},{"$f":"+'Capex_FO input'!CS142","v":0},{"$f":"+'Capex_FO input'!CT142","v":0},{"$f":"+'Capex_FO input'!CU142","v":0},{"$f":"+'Capex_FO input'!CV142","v":0},{"$f":"+'Capex_FO input'!CW142","v":0}]

{"sheet":"Rev&RAV_FO","index":13,"n_rows":122,"n_cols":35,"rows_kept":122,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32]]}
[80,"Revenue requirement detail"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,"Revenue requirement and RAV outputs"]
[]
[]
[null,null,null,"Revenue requirement - Building Blocks"]
[]
[null,null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!X13","v":20.939597888725775},{"$f":"ExpSummary_FO!Y13","v":21.258232613229101},{"$f":"ExpSummary_FO!Z13","v":21.179236060478189},{"$f":"ExpSummary_FO!AA13","v":20.686145968575037},{"$f":"ExpSummary_FO!AB13","v":20.690461988495009},{"$f":"ExpSummary_FO!AC13","v":20.597283769066955},{"$f":"ExpSummary_FO!AD13","v":20.504024155030393},{"$f":"ExpSummary_FO!AE13","v":20.411362734758917},{"$f":"ExpSummary_FO!AF13","v":20.460969075267759},{"$f":"ExpSummary_FO!AG13","v":20.365691982268132}]
[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,{"$f":"+X47+X64","v":6.267697108951217},{"$f":"+Y47+Y64","v":6.8198884281272285},7.2868365362170504,7.7363029670206824,8.1989468096524138,8.7017922637693843,9.3269720830573082,9.9441997003733285,10.402986117131732,10.77309551903252]
[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,{"$f":"RollForward_FO!X17","v":4.0518361903526499},{"$f":"RollForward_FO!Y17","v":4.3923099525073681},{"$f":"RollForward_FO!Z17","v":4.7704497446620859},{"$f":"RollForward_FO!AA17","v":5.084728616816804},{"$f":"RollForward_FO!AB17","v":5.5418089532572372},{"$f":"RollForward_FO!AC17","v":6.3527620425548124},{"$f":"RollForward_FO!AD17","v":7.150012694709531},{"$f":"RollForward_FO!AE17","v":7.7045701411499623},{"$f":"RollForward_FO!AF17","v":8.2068097225903944},{"$f":"RollForward_FO!AG17","v":8.670202884030827}]
[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,{"$f":"+X122","v":0},{"$f":"+Y122","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,{"$f":"+Determination_Lookup!O3","v":27.143099987182421},{"$f":"+Determination_Lookup!P3","v":27.494079066564652},{"$f":"+Determination_Lookup!Q3","v":27.817842898549923},{"$f":"+Determination_Lookup!R3","v":28.293960359776388},{"$f":"+Determination_Lookup!S3","v":28.055959060893599},{"$f":"+Determination_Lookup!T3","v":28.356997557914379},{"$f":"+SUM(X15:X22)","v":31.259131188029642},32.470430993863701,33.236522341357329,33.507177552412521,34.43121775140466,35.651838075391154,36.981008932797231,38.060132576282207,39.070764914989887,39.808990385331477]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R24","v":112.19795223049027},{"$f":"+RollForward_FO!S24","v":117.2407699093197},{"$f":"+RollForward_FO!T24","v":126.44120542220648},{"$f":"+RollForward_FO!U24","v":142.42954675690208},{"$f":"+RollForward_FO!V24","v":147.95859133249536},{"$f":"+RollForward_FO!W24","v":145.39125508020098},{"$f":"W43","v":148.98641676812647},{"$f":"X43","v":144.55962585849997},{"$f":"Y43","v":140.13283494887347},{"$f":"Z43","v":135.70604403924696},{"$f":"AA43","v":131.27925312962046},{"$f":"AB43","v":126.85246221999395},122.42567131036745,117.99888040074094,113.57208949111444,109.14529858148794]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R25","v":9.483753460229428},{"$f":"+RollForward_FO!S25","v":13.210497733798046},{"$f":"+RollForward_FO!T25","v":20.292725266811953},{"$f":"+RollForward_FO!U25","v":10.660146776225655},{"$f":"+RollForward_FO!V25","v":7.2894249224999985},{"$f":"+RollForward_FO!W25","v":32.844203494799999}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R27","v":0},{"$f":"+RollForward_FO!S27","v":0},{"$f":"+RollForward_FO!T27","v":0},{"$f":"+RollForward_FO!U27","v":0},{"$f":"+RollForward_FO!V27","v":0},{"$f":"+RollForward_FO!W27","v":0}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R26","v":0},{"$f":"+RollForward_FO!S26","v":0},{"$f":"+RollForward_FO!T26","v":0},{"$f":"+RollForward_FO!U26","v":0},{"$f":"+RollForward_FO!V26","v":5.6169129499999997},{"$f":"+RollForward_FO!W26","v":24.5}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!R17","v":3.8621989624752056},{"$f":"RollForward_FO!S17","v":3.5906737280320655},{"$f":"RollForward_FO!T17","v":3.7438753204319499},{"$f":"RollForward_FO!U17","v":3.8290646004813045},{"$f":"RollForward_FO!V17","v":3.8991242427335702},{"$f":"RollForward_FO!W17","v":4.2490418068744793},{"$f":"+RollForward_FO!X15","v":3.926790909626503},{"$f":"+RollForward_FO!Y15","v":3.926790909626503},{"$f":"+RollForward_FO!Z15","v":3.926790909626503},{"$f":"+RollForward_FO!AA15","v":3.926790909626503},{"$f":"+RollForward_FO!AB15","v":3.926790909626503},{"$f":"+RollForward_FO!AC15","v":3.926790909626503},{"$f":"+RollForward_FO!AD15","v":3.926790909626503},{"$f":"+RollForward_FO!AE15","v":3.926790909626503},{"$f":"+RollForward_FO!AF15","v":3.926790909626503},{"$f":"+RollForward_FO!AG15","v":3.926790909626503}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":0.57873681892480078},{"$f":"ExpSummary_FO!S28","v":0.41938849287920582},{"$f":"ExpSummary_FO!T28","v":0.56050861168438915},{"$f":"ExpSummary_FO!U28","v":1.3020376001510787},{"$f":"ExpSummary_FO!V28","v":0.34072398206079996},{"$f":"ExpSummary_FO!W28","v":0.5},{"$f":"ExpSummary_FO!X28","v":0.5},{"$f":"ExpSummary_FO!Y28","v":0.5},{"$f":"ExpSummary_FO!Z28","v":0.5},{"$f":"ExpSummary_FO!AA28","v":0.5},{"$f":"ExpSummary_FO!AB28","v":0.5},{"$f":"ExpSummary_FO!AC28","v":0.5},{"$f":"ExpSummary_FO!AD28","v":0.5},{"$f":"ExpSummary_FO!AE28","v":0.5},{"$f":"ExpSummary_FO!AF28","v":0.5},{"$f":"ExpSummary_FO!AG28","v":0.5}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R37:R38)-SUM(R39:R42)","v":117.2407699093197},{"$f":"+SUM(S37:S38)-SUM(S39:S42)","v":126.44120542220648},142.42954675690208,147.95859133249536,145.39125508020098,148.98641676812647,144.55962585849997,140.13283494887347,135.70604403924696,131.27925312962046,126.85246221999395,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":122.42567131036745},117.99888040074094,113.57208949111444,109.14529858148794,104.71850767186143]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(R37,R43)","v":114.71936106990498},121.84098766576309,134.43537608955427,145.19406904469872,146.67492320634818,147.18883592416373,146.77302131331322,142.34623040368672,137.91943949406021,133.49264858443371,129.06585767480721,{"$f":"+AVERAGE(AC37,AC43)","v":124.6390667651807},120.2122758555542,115.78548494592769,111.35869403630119,106.93190312667468]
[]
[null,null,null,null,null,"Return on assets (existing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!G3","v":4.0267515269218332},{"$f":"+Determination_Lookup!H3","v":5.7860345358295078},{"$f":"+Determination_Lookup!I3","v":6.0578368847476805},{"$f":"+Determination_Lookup!J3","v":6.2837970902763356},{"$f":"+Determination_Lookup!K3","v":6.5037195672445591},{"$f":"+Determination_Lookup!L3","v":6.6595845468558448},{"$f":"+X45*RRR","v":5.8709208525325289},5.693849216147469,5.516777579762409,5.3397059433773482,5.1626343069922882,4.9855626706072282,4.8084910342221683,4.6314193978371074,4.4543477614520475,4.2772761250669875]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R47+R41","v":7.8889504893970388},9.3767082638615733,9.8017122051796299,10.11286169075764,10.40284380997813,10.908626353730323,9.7977117621590324,9.6206401257739724,9.4435684893889125,9.2664968530038507,9.0894252166187908,{"$f":"+AC47+AC41","v":8.9123535802337308},8.7352819438486708,8.5582103074636109,8.3811386710785509,8.204067034693491]
[]
[]
[null,null,null,null,"New capital expenditure"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W60","v":0},19.838812820934407,36.463147778053546,52.039800044678515,67.79005113748822,{"$f":"+AB60","v":84.02557399551803},{"$f":"+AC60","v":101.78590566258973},{"$f":"+AD60","v":124.13814677916726},{"$f":"+AE60","v":141.5008683476438},{"$f":"+AF60","v":155.93104943634046}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X22","v":19.963858101660556},{"$f":"+ExpSummary_FO!Y22","v":17.089854000000003},{"$f":"+ExpSummary_FO!Z22","v":16.420311101660555},{"$f":"+ExpSummary_FO!AA22","v":16.908188799999998},{"$f":"+ExpSummary_FO!AB22","v":17.850540901660555},{"$f":"+ExpSummary_FO!AC22","v":20.1863028},{"$f":"+ExpSummary_FO!AD22","v":25.575462901660554},{"$f":"+ExpSummary_FO!AE22","v":21.140500799999998},{"$f":"+ExpSummary_FO!AF22","v":18.710199901660559},{"$f":"+ExpSummary_FO!AG22","v":17.672282800000001}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X24","v":0},{"$f":"+ExpSummary_FO!Y24","v":0},{"$f":"+ExpSummary_FO!Z24","v":0},{"$f":"+ExpSummary_FO!AA24","v":0},{"$f":"+ExpSummary_FO!AB24","v":0},{"$f":"+ExpSummary_FO!AC24","v":0},{"$f":"+ExpSummary_FO!AD24","v":0},{"$f":"+ExpSummary_FO!AE24","v":0},{"$f":"+ExpSummary_FO!AF24","v":0},{"$f":"+ExpSummary_FO!AG24","v":0}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X23","v":0},{"$f":"+ExpSummary_FO!Y23","v":0},{"$f":"+ExpSummary_FO!Z23","v":0},{"$f":"+ExpSummary_FO!AA23","v":0},{"$f":"+ExpSummary_FO!AB23","v":0},{"$f":"+ExpSummary_FO!AC23","v":0},{"$f":"+ExpSummary_FO!AD23","v":0},{"$f":"+ExpSummary_FO!AE23","v":0},{"$f":"+ExpSummary_FO!AF23","v":0},{"$f":"+ExpSummary_FO!AG23","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!X16","v":0.12504528072614682},{"$f":"+RollForward_FO!Y16","v":0.46551904288086504},{"$f":"+RollForward_FO!Z16","v":0.84365883503558314},{"$f":"+RollForward_FO!AA16","v":1.1579377071903014},{"$f":"+RollForward_FO!AB16","v":1.615018043630734},{"$f":"+RollForward_FO!AC16","v":2.4259711329283093},{"$f":"+RollForward_FO!AD16","v":3.2232217850830276},{"$f":"+RollForward_FO!AE16","v":3.7777792315234593},{"$f":"+RollForward_FO!AF16","v":4.2800188129638919},{"$f":"+RollForward_FO!AG16","v":4.7434119744043244}]
[null,null,null,null,null,"less disposals (all disposals included in existing assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(X54:X55)-SUM(X56:X59)","v":19.838812820934407},36.463147778053546,52.039800044678515,67.79005113748822,84.02557399551803,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":101.78590566258973},124.13814677916726,141.5008683476438,155.93104943634046,168.85992026193614]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(X54,X60)","v":9.9194064104672037},28.150980299493977,44.251473911366034,59.914925591083367,75.907812566503125,{"$f":"+AVERAGE(AC54,AC60)","v":92.905739829053886},112.9620262208785,132.81950756340552,148.71595889199213,162.39548484913831]
[]
[null,null,null,null,null,"Return on assets (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62*RRR","v":0.39677625641868813},1.1260392119797591,1.7700589564546414,2.3965970236433347,3.0363125026601252,3.7162295931621556,4.5184810488351399,5.312780302536221,5.9486383556796856,6.4958193939655331]
[]
[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,{"$f":"+X64+X58","v":0.52182153714483492},1.5915582548606242,2.6137177914902248,3.5545347308336361,4.6513305462908594,{"$f":"+AC64+AC58","v":6.142200726090465},7.7417028339181675,9.0905595340596808,10.228657168643577,11.239231368369857]
[]
[]
[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,{"$f":"+R37","v":112.19795223049027},{"$f":"+R78","v":117.2407699093197},126.44120542220648,142.42954675690208,147.95859133249536,145.39125508020098,{"$f":"+W78","v":148.98641676812647},{"$f":"+X78","v":164.39843867943438},{"$f":"+Y78","v":176.59598272692702},{"$f":"+Z78","v":187.7458440839255},{"$f":"+AA78","v":199.06930426710869},{"$f":"+AB78","v":210.87803621551203},224.2115769729572,242.13702717990822,255.07295783875824,265.07634801782842]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R55+R38","v":9.483753460229428},13.210497733798046,20.292725266811953,10.660146776225655,7.2894249224999985,32.844203494799999,{"$f":"+X55+X38","v":19.963858101660556},17.089854000000003,16.420311101660555,16.908188799999998,17.850540901660555,{"$f":"+AC55+AC38","v":20.1863028},25.575462901660554,21.140500799999998,18.710199901660559,17.672282800000001]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R56+R39","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC56+AC39","v":0},0,0,0,0]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R57+R40","v":0},0,0,0,5.6169129499999997,24.5,0,0,0,0,0,{"$f":"+AC57+AC40","v":0},0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R58+R41","v":3.8621989624752056},3.5906737280320655,3.7438753204319499,3.8290646004813045,3.8991242427335702,4.2490418068744793,4.0518361903526499,4.3923099525073681,4.7704497446620859,5.084728616816804,5.5418089532572372,{"$f":"+AC58+AC41","v":6.3527620425548124},7.150012694709531,7.7045701411499623,8.2068097225903944,8.670202884030827]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R59+R42","v":0.57873681892480078},0.41938849287920582,0.56050861168438915,1.3020376001510787,0.34072398206079996,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"+AC59+AC42","v":0.5},0.5,0.5,0.5,0.5]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R71:R72)-SUM(R73:R76)","v":117.2407699093197},126.44120542220648,142.42954675690208,147.95859133249536,145.39125508020098,148.98641676812647,{"$f":"+SUM(X71:X72)-SUM(X73:X76)","v":164.39843867943438},{"$f":"+SUM(Y71:Y72)-SUM(Y73:Y76)","v":176.59598272692702},{"$f":"+SUM(Z71:Z72)-SUM(Z73:Z76)","v":187.7458440839255},{"$f":"+SUM(AA71:AA72)-SUM(AA73:AA76)","v":199.06930426710869},{"$f":"+SUM(AB71:AB72)-SUM(AB73:AB76)","v":210.87803621551203},{"$f":"+SUM(AC71:AC72)-SUM(AC73:AC76)","v":224.2115769729572},242.13702717990822,255.07295783875824,265.07634801782842,273.57842793379763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R30","v":117.2407699093197},{"$f":"+RollForward_FO!S30","v":126.44120542220648},{"$f":"+RollForward_FO!T30","v":142.42954675690208},{"$f":"+RollForward_FO!U30","v":147.95859133249536},{"$f":"+RollForward_FO!V30","v":145.39125508020098},{"$f":"+RollForward_FO!W30","v":148.98641676812647},{"$f":"+RollForward_FO!X30","v":164.39843867943438},{"$f":"+RollForward_FO!Y30","v":176.59598272692702},{"$f":"+RollForward_FO!Z30","v":187.7458440839255},{"$f":"+RollForward_FO!AA30","v":199.06930426710869},{"$f":"+RollForward_FO!AB30","v":210.87803621551203},{"$f":"+RollForward_FO!AC30","v":224.2115769729572},{"$f":"+RollForward_FO!AD30","v":242.13702717990822},{"$f":"+RollForward_FO!AE30","v":255.07295783875824},{"$f":"+RollForward_FO!AF30","v":265.07634801782842},{"$f":"+RollForward_FO!AG30","v":273.57842793379763}]
[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},{"$f":"+KeyAssumptionsPriceControl_FO!W14","v":2.1256900000000023E-2},{"$f":"+KeyAssumptionsPriceControl_FO!X14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Y14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Z14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AA14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AB14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AC14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AD14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AE14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AF14","v":2.2999999999999909E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AG14","v":2.2999999999999909E-2}]
[null,null,null,null,null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R15","v":0.90407242617129147},{"$f":"+KeyAssumptionsPriceControl_FO!S15","v":0.92669686126066309},{"$f":"+KeyAssumptionsPriceControl_FO!T15","v":0.95384618336790905},{"$f":"+KeyAssumptionsPriceControl_FO!U15","v":0.96651586701795711},{"$f":"+KeyAssumptionsPriceControl_FO!V15","v":0.97918555066800528},{"$f":"+KeyAssumptionsPriceControl_FO!W15","v":1},{"$f":"+KeyAssumptionsPriceControl_FO!X15","v":1.0229999999999999},{"$f":"+KeyAssumptionsPriceControl_FO!Y15","v":1.0465289999999998},{"$f":"+KeyAssumptionsPriceControl_FO!Z15","v":1.0705991669999997},{"$f":"+KeyAssumptionsPriceControl_FO!AA15","v":1.0952229478409996},{"$f":"+KeyAssumptionsPriceControl_FO!AB15","v":1.1204130756413424},{"$f":"+KeyAssumptionsPriceControl_FO!AC15","v":1.1461825763810931},{"$f":"+KeyAssumptionsPriceControl_FO!AD15","v":1.1725447756378582},{"$f":"+KeyAssumptionsPriceControl_FO!AE15","v":1.1995133054775289},{"$f":"+KeyAssumptionsPriceControl_FO!AF15","v":1.2271021115035119},{"$f":"+KeyAssumptionsPriceControl_FO!AG15","v":1.2553254600680925}]
[null,null,null,null,null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R28","v":0.3},{"$f":"+S28","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"+KeyAssumptionsPriceControl_FO!O38","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!X32","v":6.0402389818879618E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,"$m, 01/01/18"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X15:X19)","v":31.259131188029642},32.470430993863701,33.236522341357329,33.507177552412521,34.43121775140466,35.651838075391154,36.981008932797231,38.060132576282207,39.070764914989887,39.808990385331477]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X73","v":0},0,0,0,0,{"$f":"+AC73","v":0},0,0,0,0]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"+AC74","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!X27","v":0.7},{"$f":"ExpSummary_FO!Y27","v":0.7},{"$f":"ExpSummary_FO!Z27","v":0.7},{"$f":"ExpSummary_FO!AA27","v":0.7},{"$f":"ExpSummary_FO!AB27","v":0.7},{"$f":"ExpSummary_FO!AC27","v":0.7},{"$f":"ExpSummary_FO!AD27","v":0.7},{"$f":"ExpSummary_FO!AE27","v":0.7},{"$f":"ExpSummary_FO!AF27","v":0.7},{"$f":"ExpSummary_FO!AG27","v":0.7}]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X15","v":20.939597888725775},21.258232613229101,21.179236060478189,20.686145968575037,20.690461988495009,20.597283769066955,20.504024155030393,20.411362734758917,20.460969075267759,20.365691982268132]
[null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62+X45","v":156.69242772378044},170.49721070318068,182.17091340542623,193.40757417551708,204.97367024131034,{"$f":"+AC62+AC45","v":217.54480659423459},233.1743020764327,248.60499250933321,260.07465292829329,269.327387975813]
[null,null,null,null,null,"Debt (60% of ARAV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103*X86","v":94.015456634268261},102.29832642190841,109.30254804325574,116.04454450531024,122.9842021447862,{"$f":"+AC103*AC86","v":130.52688395654076},139.90458124585962,149.16299550559992,156.04479175697597,161.59643278548779]
[]
[null,null,null,null,null,"$m (MOD)"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X98*X$85","v":31.978091205354321},33.98124767757718,35.582993132634037,36.697829772785013,38.577186578928078,{"$f":"+AC98*AC$85","v":40.863515617973384},43.361888821968357,45.653635433489249,47.943818125241421,49.97323917031251]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"+AC99*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"+AC100*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71609999999999985,0.73257029999999979,0.74941941689999969,0.76665606348869964,0.78428915294893964,{"$f":"+AC101*AC$85","v":0.80232780346676513},0.82078134294650074,0.83965931383427017,0.85897147805245833,0.87872782204766475]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.421208640166466,22.247356918490034,22.674472484044305,22.655941767171964,23.181864152969979,{"$f":"+AC102*AC$85","v":23.608247776881633},24.041886402533336,24.483701183271524,25.107698355669125,25.565571657245805]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X19","v":0.54408652657141054},{"$f":"+'Finance&Tax_FO'!Y19","v":1.631404291894152},{"$f":"+'Finance&Tax_FO'!Z19","v":2.6911256702284967},{"$f":"+'Finance&Tax_FO'!AA19","v":3.7063602444818109},{"$f":"+'Finance&Tax_FO'!AB19","v":4.7311013964693398},{"$f":"+'Finance&Tax_FO'!AC19","v":5.7994707919840405},{"$f":"+'Finance&Tax_FO'!AD19","v":7.0261648444723503},{"$f":"+'Finance&Tax_FO'!AE19","v":8.3408235241775408},{"$f":"+'Finance&Tax_FO'!AF19","v":9.5589242678854021},{"$f":"+'Finance&Tax_FO'!AG19","v":10.70882417595989}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X18","v":7.5582673600000003},{"$f":"+'Finance&Tax_FO'!Y18","v":7.3089733900000002},{"$f":"+'Finance&Tax_FO'!Z18","v":6.91084326},{"$f":"+'Finance&Tax_FO'!AA18","v":6.7390587899999996},{"$f":"+'Finance&Tax_FO'!AB18","v":6.7212289800000002},{"$f":"+'Finance&Tax_FO'!AC18","v":6.71063966},{"$f":"+'Finance&Tax_FO'!AD18","v":6.47722657},{"$f":"+'Finance&Tax_FO'!AE18","v":6.1704533499999998},{"$f":"+'Finance&Tax_FO'!AF18","v":3.0210814699999999},{"$f":"+'Finance&Tax_FO'!AG18","v":1.3100359100000001}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104*$H$91*X$85","v":5.8093697006173732},6.4665690308449362,7.0682403546534491,7.6768204792734673,8.3230330346637338,9.0366589996372948,9.908672940359498,10.807376660306783,11.566024374062206,12.252994215817681]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X20","v":68.664000000000001},{"$f":"IF(X116<0,-X116,0)","v":71.30274102200093},74.243226675652878,77.255495895045101,80.569191339698634,{"$f":"IF(AB116<0,-AB116,0)","v":84.164943171924676},{"$f":"IF(AC116<0,-AC116,0)","v":87.654116978987503},{"$f":"IF(AD116<0,-AD116,0)","v":90.925397571437827},{"$f":"IF(AE116<0,-AE116,0)","v":94.234457541870171},{"$f":"IF(AF116<0,-AF116,0)","v":94.685396406193036}]
[null,null,null,null,null,"Before tax net income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X107:X108,X110)-SUM(X111:X115)","v":-71.30274102200093},-74.243226675652878,-77.255495895045101,-80.569191339698634,-84.164943171924676,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":-87.654116978987503},-90.925397571437827,-94.234457541870171,-94.685396406193036,-93.670855372856252]
[null,null,null,null,null,"Benchmark gross tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X116<0,0,X116*X$87/(1-X87*(1-$H$92)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X117*$H92","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X117-X118","v":0},{"$f":"Y117-Y118","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X120/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,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Adjustments to financial indicator inputs"]
[]
[null,null,null,"All adjustments must be defined and explained"]
[null,null,null,"[Note: any adjustments due to non-prescribed services should be included on the Non Prescribed worksheet, rather than below]"]
[]
[null,null,1,"Revenue adjustments"]
[null,null,null,null,"Recognition of Govt Funding as Equity Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.5,-24.5]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R16:R19)","v":0},0,0,0,-5.5,-24.5,{"$f":"+SUM(X16:X19)","v":0},{"$f":"+SUM(Y16:Y19)","v":0},{"$f":"+SUM(Z16:Z19)","v":0},{"$f":"+SUM(AA16:AA19)","v":0},{"$f":"+SUM(AB16:AB19)","v":0},{"$f":"+SUM(AC16:AC19)","v":0},0,0,0,0]
[]
[]
[null,null,2,"Operating expenditure adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R27)","v":0},0,0,0,0,0,{"$f":"+SUM(X24:X27)","v":0},{"$f":"+SUM(Y24:Y27)","v":0},{"$f":"+SUM(Z24:Z27)","v":0},{"$f":"+SUM(AA24:AA27)","v":0},{"$f":"+SUM(AB24:AB27)","v":0},{"$f":"+SUM(AC24:AC27)","v":0},0,0,0,0]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,null,"[Adjustment 7]"]
[null,null,null,null,"[Adjustment 8]"]
[null,null,null,null,"[Adjustment 9]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R32:R40)","v":0},0,0,0,0,0,{"$f":"+SUM(X32:X40)","v":0},{"$f":"+SUM(Y32:Y40)","v":0},{"$f":"+SUM(Z32:Z40)","v":0},{"$f":"+SUM(AA32:AA40)","v":0},{"$f":"+SUM(AB32:AB40)","v":0},{"$f":"+SUM(AC32:AC40)","v":0},0,0,0,0]
[]
[]
[null,null,4,"Investing cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D44))","v":"Total investing cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R45:R50)","v":0},0,0,0,0,0,{"$f":"+SUM(X45:X50)","v":0},{"$f":"+SUM(Y45:Y50)","v":0},{"$f":"+SUM(Z45:Z50)","v":0},{"$f":"+SUM(AA45:AA50)","v":0},{"$f":"+SUM(AB45:AB50)","v":0},{"$f":"+SUM(AC45:AC50)","v":0},0,0,0,0]
[]
[]
[null,null,5,"Interest payment adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D54))","v":"Total interest payment adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R55:R60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",0,null,0,null,0,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$B$66:$AL$69,3,FALSE)","v":6.3300000000000009E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$B$66:$AL$69,3,FALSE)","v":6.5000000000000002E-2},null,0.05,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$B$66:$AL$69,4,FALSE)","v":5.8300000000000012E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$B$66:$AL$69,4,FALSE)","v":4.4999999999999998E-2},null,3.5000000000000003E-2,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",{"$f":"F69","v":0},null,{"$f":"H69","v":0},null,{"$f":"J69","v":0}]
[]
[null,null,null,null,"Revenue from ordinary activities"]
[null,null,null,null,"Prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!R17+RevenuePriceCap_FO!R15)*'Rev&RAV_FO'!R85,(RevenueTariffBasket_FO!R17+RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85)","v":23.778839940268174},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!S17+RevenuePriceCap_FO!S15)*'Rev&RAV_FO'!S85,(RevenueTariffBasket_FO!S17+RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85)","v":24.449676938152898},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!T17+RevenuePriceCap_FO!T15)*'Rev&RAV_FO'!T85,(RevenueTariffBasket_FO!T17+RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85)","v":26.466223977904843},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!U17+RevenuePriceCap_FO!U15)*'Rev&RAV_FO'!U85,(RevenueTariffBasket_FO!U17+RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85)","v":28.464025024968013},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!V17+RevenuePriceCap_FO!V15)*'Rev&RAV_FO'!V85,(RevenueTariffBasket_FO!V17+RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85)","v":26.991005766220852},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":28.101273707959798},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":31.224196191921035},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":33.207329846028941},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":35.432226606437013},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":37.781530477447141},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":40.295356898120282},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":41.675904966485234},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":43.105704604673377},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":44.58679135304471},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":46.121075305008461},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":47.710539880296821}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!R15,RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85","v":5.6635617137500559E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S15,RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85","v":4.3645568771654708E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T15,RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85","v":5.4949170931458506E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U15,RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85","v":4.2725800417395814E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V15,RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85","v":0.13031490901065149},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":0.06},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":6.137999999999999E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":6.2791739999999985E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":6.4235950019999974E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":6.5713376870459972E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":6.7224784538480548E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":6.8770954582865584E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":7.0352686538271494E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":7.1970798328651733E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":7.3626126690210708E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":7.5319527604085543E-2}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R27+NotPres_FO!R21)*'Rev&RAV_FO'!R85","v":1.134463},{"$f":"+(ExpSummary_FO!S27+NotPres_FO!S21)*'Rev&RAV_FO'!S85","v":1.4900169999999999},{"$f":"+(ExpSummary_FO!T27+NotPres_FO!T21)*'Rev&RAV_FO'!T85","v":1.5613090000000001},{"$f":"+(ExpSummary_FO!U27+NotPres_FO!U21)*'Rev&RAV_FO'!U85","v":0.24567600000000001},{"$f":"+(ExpSummary_FO!V27+NotPres_FO!V21)*'Rev&RAV_FO'!V85","v":0.70306100000000005},{"$f":"+(ExpSummary_FO!W27+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":0.7},{"$f":"+(ExpSummary_FO!X27+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":0.71609999999999985},{"$f":"+(ExpSummary_FO!Y27+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":0.73257029999999979},{"$f":"+(ExpSummary_FO!Z27+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":0.74941941689999969},{"$f":"+(ExpSummary_FO!AA27+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":0.76665606348869964},{"$f":"+(ExpSummary_FO!AB27+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":0.78428915294893964},{"$f":"+(ExpSummary_FO!AC27+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":0.80232780346676513},{"$f":"+(ExpSummary_FO!AD27+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":0.82078134294650074},{"$f":"+(ExpSummary_FO!AE27+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":0.83965931383427017},{"$f":"+(ExpSummary_FO!AF27+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":0.85897147805245833},{"$f":"+(ExpSummary_FO!AG27+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":0.87872782204766475}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R24+NotPres_FO!R18)*'Rev&RAV_FO'!R85","v":0},{"$f":"+(ExpSummary_FO!S24+NotPres_FO!S18)*'Rev&RAV_FO'!S85","v":0},{"$f":"+(ExpSummary_FO!T24+NotPres_FO!T18)*'Rev&RAV_FO'!T85","v":0},{"$f":"+(ExpSummary_FO!U24+NotPres_FO!U18)*'Rev&RAV_FO'!U85","v":0},{"$f":"+(ExpSummary_FO!V24+NotPres_FO!V18)*'Rev&RAV_FO'!V85","v":0},{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":0},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R23+NotPres_FO!R17)*'Rev&RAV_FO'!R85","v":0},{"$f":"+(ExpSummary_FO!S23+NotPres_FO!S17)*'Rev&RAV_FO'!S85","v":0},{"$f":"+(ExpSummary_FO!T23+NotPres_FO!T17)*'Rev&RAV_FO'!T85","v":0},{"$f":"+(ExpSummary_FO!U23+NotPres_FO!U17)*'Rev&RAV_FO'!U85","v":0},{"$f":"+(ExpSummary_FO!V23+NotPres_FO!V17)*'Rev&RAV_FO'!V85","v":5.5},{"$f":"+(ExpSummary_FO!W23+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":24.5},{"$f":"+(ExpSummary_FO!X23+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y23+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z23+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA23+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB23+NotPres_FO!AB17)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC23+NotPres_FO!AC17)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD23+NotPres_FO!AD17)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE23+NotPres_FO!AE17)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF23+NotPres_FO!AF17)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG23+NotPres_FO!AG17)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":2.51253806733071E-2},3.7001204214439865E-2,1.9248837299168924E-2,3.4417085354774134E-2,0.10977099766309574,{"$f":"+W189","v":7.7338374365233442E-2},5.3295189995607867E-2,5.0279456048871955E-2,4.6601966420229173E-2,4.1733040221708012E-2,3.8374636017531362E-2,{"$f":"+AC189","v":3.7345839667445271E-2},3.4283851047247696E-2,3.041280373796261E-2,3.2683903486201593E-2,1.9905382207534184E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R28+NotPres_FO!R22)*'Rev&RAV_FO'!R85","v":0.52322000000000002},{"$f":"+(ExpSummary_FO!S28+NotPres_FO!S22)*'Rev&RAV_FO'!S85","v":0.38864599999999999},{"$f":"+(ExpSummary_FO!T28+NotPres_FO!T22)*'Rev&RAV_FO'!T85","v":0.53463899999999998},{"$f":"+(ExpSummary_FO!U28+NotPres_FO!U22)*'Rev&RAV_FO'!U85","v":1.25844},{"$f":"+(ExpSummary_FO!V28+NotPres_FO!V22)*'Rev&RAV_FO'!V85","v":0.33363199999999998},{"$f":"+(ExpSummary_FO!W28+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.5},{"$f":"+(ExpSummary_FO!X28+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.51149999999999995},{"$f":"+(ExpSummary_FO!Y28+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.52326449999999991},{"$f":"+(ExpSummary_FO!Z28+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.53529958349999984},{"$f":"+(ExpSummary_FO!AA28+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.5476114739204998},{"$f":"+(ExpSummary_FO!AB28+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.5602065378206712},{"$f":"+(ExpSummary_FO!AC28+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":0.57309128819054656},{"$f":"+(ExpSummary_FO!AD28+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.5862723878189291},{"$f":"+(ExpSummary_FO!AE28+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.59975665273876444},{"$f":"+(ExpSummary_FO!AF28+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.61355105575175595},{"$f":"+(ExpSummary_FO!AG28+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":0.62766273003404627}]
[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,{"$f":"+R20","v":0},0,0,0,-5.5,-24.5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(R83-R84)+SUM(R85:R91)","v":25.40501270380398},26.321695573595683,28.526471644272554,29.959832309905391,28.007154854873296,29.318612082325032,{"$f":"+(X83-X84)+SUM(X85:X91)","v":32.443711381916643},{"$f":"+(Y83-Y84)+SUM(Y85:Y91)","v":34.450652362077811},{"$f":"+(Z83-Z84)+SUM(Z85:Z91)","v":36.699311623237243},{"$f":"+(AA83-AA84)+SUM(AA85:AA91)","v":39.071817678207587},{"$f":"+(AB83-AB84)+SUM(AB85:AB91)","v":41.611002440368942},{"$f":"+(AC83-AC84)+SUM(AC85:AC91)","v":43.019898943227126},44.476689499947781,45.984649325027057,47.552655615608671,49.161516286981978]
[]
[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,{"$f":"+ExpSummary_FO!R13*'Rev&RAV_FO'!R85","v":16.528999999999996},{"$f":"+ExpSummary_FO!S13*'Rev&RAV_FO'!S85","v":16.318000000000001},{"$f":"+ExpSummary_FO!T13*'Rev&RAV_FO'!T85","v":16.390507432606388},{"$f":"+ExpSummary_FO!U13*'Rev&RAV_FO'!U85","v":18.596},{"$f":"+ExpSummary_FO!V13*'Rev&RAV_FO'!V85","v":18.270126375432707},{"$f":"+ExpSummary_FO!W13*'Rev&RAV_FO'!W85","v":18.273397850880318},{"$f":"+ExpSummary_FO!X13*'Rev&RAV_FO'!X85","v":21.421208640166466},{"$f":"+ExpSummary_FO!Y13*'Rev&RAV_FO'!Y85","v":22.247356918490034},{"$f":"+ExpSummary_FO!Z13*'Rev&RAV_FO'!Z85","v":22.674472484044305},{"$f":"+ExpSummary_FO!AA13*'Rev&RAV_FO'!AA85","v":22.655941767171964},{"$f":"+ExpSummary_FO!AB13*'Rev&RAV_FO'!AB85","v":23.181864152969979},{"$f":"+ExpSummary_FO!AC13*'Rev&RAV_FO'!AC85","v":23.608247776881633},{"$f":"+ExpSummary_FO!AD13*'Rev&RAV_FO'!AD85","v":24.041886402533336},{"$f":"+ExpSummary_FO!AE13*'Rev&RAV_FO'!AE85","v":24.483701183271524},{"$f":"+ExpSummary_FO!AF13*'Rev&RAV_FO'!AF85","v":25.107698355669125},{"$f":"+ExpSummary_FO!AG13*'Rev&RAV_FO'!AG85","v":25.565571657245805}]
[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,{"$f":"+'Finance&Tax_FO'!R17","v":8.8079999999999998},{"$f":"+'Finance&Tax_FO'!S17","v":9.02},{"$f":"+'Finance&Tax_FO'!T17","v":9.0009999999999994},{"$f":"+'Finance&Tax_FO'!U17","v":8.8759999999999994},{"$f":"+'Finance&Tax_FO'!V17","v":10.199999999999999},{"$f":"+'Finance&Tax_FO'!W17","v":10.891212476780531},{"$f":"+'Finance&Tax_FO'!X17","v":10.975070683513628},{"$f":"+'Finance&Tax_FO'!Y17","v":11.594832905143539},{"$f":"+'Finance&Tax_FO'!Z17","v":11.781043522168842},{"$f":"+'Finance&Tax_FO'!AA17","v":11.782510957521175},{"$f":"+'Finance&Tax_FO'!AB17","v":11.862577390431678},{"$f":"+'Finance&Tax_FO'!AC17","v":11.744986491573659},{"$f":"+'Finance&Tax_FO'!AD17","v":11.669934876650398},{"$f":"+'Finance&Tax_FO'!AE17","v":11.708736488964},{"$f":"+'Finance&Tax_FO'!AF17","v":11.681392883267069},{"$f":"+'Finance&Tax_FO'!AG17","v":11.521076921670515}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R195","v":2.5076778424679746},2.442166300170153,2.8013833005984656,3.1518769555718436,3.1441750403243915,2.8509350193497709,{"$f":"+X195","v":2.9019881752020966},{"$f":"+Y195","v":3.6298376319293642},{"$f":"+Z195","v":3.8990209164763261},{"$f":"+AA195","v":4.2785388233966213},{"$f":"+AB195","v":4.5393874312981826},{"$f":"+AC195","v":4.9699636578147324},5.6394455062345381,6.1519197241952437,6.575534758852811,6.8106075141162314]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!R25*'Rev&RAV_FO'!R85","v":0.28629199999999999},{"$f":"Capex_FO_AC!S25*'Rev&RAV_FO'!S85","v":0.25780700000000001},{"$f":"Capex_FO_AC!T25*'Rev&RAV_FO'!T85","v":0.30867600000000001},{"$f":"Capex_FO_AC!U25*'Rev&RAV_FO'!U85","v":1.356007},{"$f":"Capex_FO_AC!V25*'Rev&RAV_FO'!V85","v":0.27416000000000001},{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":0.15},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":0.15344999999999998},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":0.15697934999999996},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":0.16058987504999994},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":0.16428344217614993},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":0.16806196134620136},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":0.17192738645716396},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":0.17588171634567873},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":0.17992699582162933},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":0.18406531672552678},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":0.18829881901021386}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+SUM(R95:R100)","v":28.130969842467969},28.037973300170155,28.501566733204854,31.979883955571843,31.888461415757096,32.165545347010621,{"$f":"+SUM(X95:X100)","v":35.451717498882189},{"$f":"+SUM(Y95:Y100)","v":37.629006805562938},{"$f":"+SUM(Z95:Z100)","v":38.51512679773947},{"$f":"+SUM(AA95:AA100)","v":38.881274990265908},{"$f":"+SUM(AB95:AB100)","v":39.751890936046046},{"$f":"+SUM(AC95:AC100)","v":40.49512531272719},41.527148501763953,42.524284392252405,43.548691314514535,44.085554912042767]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R92-R101","v":-2.7259571386639898},-1.7162777265744715,2.4904911067700652E-2,-2.0200516456664523,-3.8813065608838002,-2.8469332646855889,{"$f":"+X92-X101","v":-3.0080061169655465},{"$f":"+Y92-Y101","v":-3.1783544434851265},{"$f":"+Z92-Z101","v":-1.8158151745022266},{"$f":"+AA92-AA101","v":0.19054268794167939},{"$f":"+AB92-AB101","v":1.8591115043228967},{"$f":"+AC92-AC101","v":2.5247736304999364},2.9495409981838279,3.4603649327746524,4.0039643010941361,5.0759613749392116]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!R87*R103","v":-0.81778714159919697},{"$f":"'Rev&RAV_FO'!S87*S103","v":-0.51488331797234144},{"$f":"'Rev&RAV_FO'!T87*T103","v":7.4714733203101952E-3},{"$f":"'Rev&RAV_FO'!U87*U103","v":-0.60601549369993568},{"$f":"'Rev&RAV_FO'!V87*V103","v":-1.16439196826514},{"$f":"'Rev&RAV_FO'!W87*W103","v":-0.8540799794056767},{"$f":"'Rev&RAV_FO'!X87*X103","v":-0.90240183508966387},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":-0.95350633304553789},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":-0.54474455235066799},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":5.7162806382503817E-2},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":0.55773345129686902},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":0.75743208914998095},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":0.88486229945514838},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":1.0381094798323958},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":1.2011892903282408},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":1.5227884124817634}]
[]
[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,{"$f":"R103-R105-R109","v":-1.908169997064793},-1.20139440860213,1.7433437747390458E-2,-1.4140361519665166,-2.71691459261866,-1.9928532852799123,{"$f":"X103-X105-X109","v":-2.1056042818758827},{"$f":"Y103-Y105-Y109","v":-2.2248481104395887},{"$f":"Z103-Z105-Z109","v":-1.2710706221515586},{"$f":"AA103-AA105-AA109","v":0.13337988155917557},{"$f":"AB103-AB105-AB109","v":1.3013780530260277},{"$f":"AC103-AC105-AC109","v":1.7673415413499556},2.0646786987286796,2.4222554529422569,2.8027750107658953,3.553172962457448]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+R83","v":23.778839940268174},{"$f":"+S83","v":24.449676938152898},26.466223977904843,28.464025024968013,26.991005766220852,28.101273707959798,31.224196191921035,33.207329846028941,35.432226606437013,37.781530477447141,40.295356898120282,{"$f":"+AC83","v":41.675904966485234},43.105704604673377,44.58679135304471,46.121075305008461,47.710539880296821]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+R86","v":0},0,0,0,0,0,{"$f":"+X86","v":0},0,0,0,0,{"$f":"+AC86","v":0},0,0,0,0]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R87","v":0},0,0,0,5.5,24.5,0,0,0,0,0,{"$f":"+AC87","v":0},0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R84","v":-5.6635617137500559E-2},-4.3645568771654708E-2,-5.4949170931458506E-2,-4.2725800417395814E-2,-0.13031490901065149,-0.06,{"$f":"-X84","v":-6.137999999999999E-2},{"$f":"-Y84","v":-6.2791739999999985E-2},{"$f":"-Z84","v":-6.4235950019999974E-2},{"$f":"-AA84","v":-6.5713376870459972E-2},{"$f":"-AB84","v":-6.7224784538480548E-2},{"$f":"-AC84","v":-6.8770954582865584E-2},-7.0352686538271494E-2,-7.1970798328651733E-2,-7.3626126690210708E-2,-7.5319527604085543E-2]
[]
[null,null,null,null,"Payments to suppliers and employees (opex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(R95:R96)","v":-16.528999999999996},-16.318000000000001,-16.390507432606388,-18.596,-18.270126375432707,-18.273397850880318,{"$f":"-SUM(X95:X96)","v":-21.421208640166466},{"$f":"-SUM(Y95:Y96)","v":-22.247356918490034},{"$f":"-SUM(Z95:Z96)","v":-22.674472484044305},{"$f":"-SUM(AA95:AA96)","v":-22.655941767171964},{"$f":"-SUM(AB95:AB96)","v":-23.181864152969979},{"$f":"-SUM(AC95:AC96)","v":-23.608247776881633},-24.041886402533336,-24.483701183271524,-25.107698355669125,-25.565571657245805]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+R189","v":2.51253806733071E-2},3.7001204214439865E-2,1.9248837299168924E-2,3.4417085354774134E-2,0.10977099766309574,7.7338374365233442E-2,{"$f":"+X189","v":5.3295189995607867E-2},{"$f":"+Y189","v":5.0279456048871955E-2},{"$f":"+Z189","v":4.6601966420229173E-2},{"$f":"+AA189","v":4.1733040221708012E-2},{"$f":"+AB189","v":3.8374636017531362E-2},{"$f":"+AC189","v":3.7345839667445271E-2},3.4283851047247696E-2,3.041280373796261E-2,3.2683903486201593E-2,1.9905382207534184E-2]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-2.5076778424679746},-2.442166300170153,-2.8013833005984656,-3.1518769555718436,-3.1441750403243915,-2.8509350193497709,{"$f":"-X195","v":-2.9019881752020966},{"$f":"-Y195","v":-3.6298376319293642},{"$f":"-Z195","v":-3.8990209164763261},{"$f":"-AA195","v":-4.2785388233966213},{"$f":"-AB195","v":-4.5393874312981826},{"$f":"-AC195","v":-4.9699636578147324},-5.6394455062345381,-6.1519197241952437,-6.575534758852811,-6.8106075141162314]
[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":4.7106518613360082},5.6828662734255273,7.2386329110677012,6.7078393543335455,11.0561604391162,31.494279212094938,{"$f":"+SUM(X122:X132)","v":6.8929145665480798},{"$f":"+SUM(Y122:Y132)","v":7.3176230116584122},{"$f":"+SUM(Z122:Z132)","v":8.8410992223166129},{"$f":"+SUM(AA122:AA132)","v":10.823069550229802},{"$f":"+SUM(AB122:AB132)","v":12.545255165331172},{"$f":"+SUM(AC122:AC132)","v":13.066268416873447},13.388303860414482,13.909612450987256,14.396899967282518,15.278946563538231]
[]
[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,{"$f":"-('Rev&RAV_FO'!R38+NotPres_FO!R16)*'Rev&RAV_FO'!R85","v":-8.5739999999999998},{"$f":"-('Rev&RAV_FO'!S38+NotPres_FO!S16)*'Rev&RAV_FO'!S85","v":-12.242126785601751},{"$f":"-('Rev&RAV_FO'!T38+NotPres_FO!T16)*'Rev&RAV_FO'!T85","v":-19.356138545882114},{"$f":"-('Rev&RAV_FO'!U38+NotPres_FO!U16)*'Rev&RAV_FO'!U85","v":-10.303201003962419},{"$f":"-('Rev&RAV_FO'!V38+NotPres_FO!V16)*'Rev&RAV_FO'!V85","v":-7.1376995567912429},{"$f":"-('Rev&RAV_FO'!W38+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-32.844203494799999},{"$f":"-('Rev&RAV_FO'!X55+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-20.423026837998748},{"$f":"-('Rev&RAV_FO'!Y55+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-17.885027816765998},{"$f":"-('Rev&RAV_FO'!Z55+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-17.579571387318637},{"$f":"-('Rev&RAV_FO'!AA55+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-18.518236380188171},{"$f":"-('Rev&RAV_FO'!AB55+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-19.999979433491085},{"$f":"-('Rev&RAV_FO'!AC55+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-23.137188550912875},{"$f":"-('Rev&RAV_FO'!AD55+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-29.988375409861941},{"$f":"-('Rev&RAV_FO'!AE55+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-25.35831199405834},{"$f":"-('Rev&RAV_FO'!AF55+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-22.959325805980473},{"$f":"-('Rev&RAV_FO'!AG55+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-22.184466536363441}]
[null,null,null,null,"Proceeds from sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R89","v":0.52322000000000002},0.38864599999999999,0.53463899999999998,1.25844,0.33363199999999998,0.5,{"$f":"+X89","v":0.51149999999999995},{"$f":"+Y89","v":0.52326449999999991},{"$f":"+Z89","v":0.53529958349999984},{"$f":"+AA89","v":0.5476114739204998},{"$f":"+AB89","v":0.5602065378206712},{"$f":"+AC89","v":0.57309128819054656},0.5862723878189291,0.59975665273876444,0.61355105575175595,0.62766273003404627]
[null,null,null,null,"Investing adjustments 4",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+SUM(R136:R138)","v":-8.0507799999999996},-11.853480785601752,-18.821499545882116,-9.0447610039624191,-6.8040675567912432,-32.344203494799999,{"$f":"+SUM(X136:X138)","v":-19.911526837998746},{"$f":"+SUM(Y136:Y138)","v":-17.361763316765998},{"$f":"+SUM(Z136:Z138)","v":-17.044271803818638},{"$f":"+SUM(AA136:AA138)","v":-17.97062490626767},{"$f":"+SUM(AB136:AB138)","v":-19.439772895670412},{"$f":"+SUM(AC136:AC138)","v":-22.564097262722328},-29.402103022043011,-24.758555341319575,-22.345774750228717,-21.556803806329395]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"R133+R139+R141","v":-3.3401281386639914},-6.1706145121762246,-11.582866634814415,-2.3369216496288736,4.2520928823249564,-0.84992428270506082,{"$f":"X133+X139+X141","v":-13.018612271450667},{"$f":"Y133+Y139+Y141","v":-10.044140305107586},{"$f":"Z133+Z139+Z141","v":-8.2031725815020256},{"$f":"AA133+AA139+AA141","v":-7.1475553560378682},{"$f":"AB133+AB139+AB141","v":-6.8945177303392402},{"$f":"AC133+AC139+AC141","v":-9.4978288458488809},-16.01379916162853,-10.848942890332319,-7.9488747829461985,-6.2778572427911641]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,5.1242929945551206,2.8647383097731982,4.8952442033297894,4.6527482408278455,5.2341009285763995,2.8967409283783212,2.5227957914729959,2.5603591773046479,2.8365047342085155,2.5931155362018723,2.0757623361936202,2.0160704587408729,2.0827556563264733,1.35561345914549,2.4686937814676848,2.0667943803494802]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q157","v":1.78299976},5.1242929945551206,2.8647383097731982,4.8952442033297894,4.6527482408278455,5.2341009285763995,{"$f":"+W157","v":2.8967409283783212},{"$f":"+X157","v":2.5227957914729959},{"$f":"+Y157","v":2.5603591773046479},{"$f":"+Z157","v":2.8365047342085155},{"$f":"+AA157","v":2.5931155362018723},{"$f":"+AB157","v":2.0757623361936202},2.0160704587408729,2.0827556563264733,1.35561345914549,2.4686937814676848]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R159-R143+(R154-R155)>=0,R154-R155,R143-R159)","v":3.3412932345551205},-2.2595546847819223,2.0305058935565912,-0.24249596250194383,0.58135268774855398,-2.3373600001980783,{"$f":"IF(X159-X143+(X154-X155)>=0,X154-X155,X143-X159)","v":-0.37394513690532527},{"$f":"IF(Y159-Y143+(Y154-Y155)>=0,Y154-Y155,Y143-Y159)","v":3.7563385831651974E-2},{"$f":"IF(Z159-Z143+(Z154-Z155)>=0,Z154-Z155,Z143-Z159)","v":0.27614555690386755},{"$f":"IF(AA159-AA143+(AA154-AA155)>=0,AA154-AA155,AA143-AA159)","v":-0.24338919800664316},{"$f":"IF(AB159-AB143+(AB154-AB155)>=0,AB154-AB155,AB143-AB159)","v":-0.51735320000825213},{"$f":"IF(AC159-AC143+(AC154-AC155)>=0,AC154-AC155,AC143-AC159)","v":-5.9691877452747288E-2},6.6685197585600431E-2,-0.72714219718098327,1.1130803223221948,-0.40189940111820466]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,1.78299976,{"$f":"+R155+R156","v":5.1242929945551206},2.8647383097731982,4.8952442033297894,4.6527482408278455,5.2341009285763995,2.8967409283783212,{"$f":"+X155+X156","v":2.5227957914729959},{"$f":"+Y155+Y156","v":2.5603591773046479},{"$f":"+Z155+Z156","v":2.8365047342085155},{"$f":"+AA155+AA156","v":2.5931155362018723},{"$f":"+AB155+AB156","v":2.0757623361936202},{"$f":"+AC155+AC156","v":2.0160704587408729},2.0827556563264733,1.35561345914549,2.4686937814676848,2.0667943803494802]
[]
[null,null,null,"Debt at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q161","v":35.1},41.781421373219111,45.692481200613415,59.305853728984417,61.400279416111346,57.729539221534942,{"$f":"+W161","v":56.242103504041921},{"$f":"+X161","v":68.886770638587265},{"$f":"+Y161","v":78.968474329526501},{"$f":"+Z161","v":87.447792467932402},{"$f":"+AA161","v":94.351958625963633},{"$f":"+AB161","v":100.72912315629462},110.16726012469076,126.24774448390488,136.36954517705621,145.43150028232461]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R143-R156)","v":6.6814213732191119},3.9110598273943022,13.613372528371006,2.0944256871269298,-3.6707401945764024,-1.4874357174930175,{"$f":"-(X143-X156)","v":12.644667134545342},{"$f":"-(Y143-Y156)","v":10.081703690939237},{"$f":"-(Z143-Z156)","v":8.479318138405894},{"$f":"-(AA143-AA156)","v":6.9041661580312255},{"$f":"-(AB143-AB156)","v":6.3771645303309885},{"$f":"-(AC143-AC156)","v":9.4381369683961331},16.080484359214129,10.121800693151336,9.0619551052683924,5.8759578416729594]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,35.1,{"$f":"+R159+R160","v":41.781421373219111},45.692481200613415,59.305853728984417,61.400279416111346,57.729539221534942,56.242103504041921,{"$f":"+X159+X160","v":68.886770638587265},{"$f":"+Y159+Y160","v":78.968474329526501},{"$f":"+Z159+Z160","v":87.447792467932402},{"$f":"+AA159+AA160","v":94.351958625963633},{"$f":"+AB159+AB160","v":100.72912315629462},{"$f":"+AC159+AC160","v":110.16726012469076},126.24774448390488,136.36954517705621,145.43150028232461,151.30745812399758]
[]
[]
[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,{"$f":"+SUM(R83,R85:R86,R88:R90)-R84","v":25.405012703803976},26.321695573595687,28.526471644272554,29.959832309905391,28.007154854873299,29.318612082325032,{"$f":"+SUM(X83,X85:X86,X88:X90)-X84","v":32.443711381916643},{"$f":"+SUM(Y83,Y85:Y86,Y88:Y90)-Y84","v":34.450652362077811},{"$f":"+SUM(Z83,Z85:Z86,Z88:Z90)-Z84","v":36.699311623237236},{"$f":"+SUM(AA83,AA85:AA86,AA88:AA90)-AA84","v":39.07181767820758},{"$f":"+SUM(AB83,AB85:AB86,AB88:AB90)-AB84","v":41.611002440368935},{"$f":"+SUM(AC83,AC85:AC86,AC88:AC90)-AC84","v":43.019898943227126},44.476689499947788,45.98464932502705,47.552655615608671,49.161516286981978]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-16.528999999999996},-16.318000000000001,-16.390507432606388,-18.596,-18.270126375432707,-18.273397850880318,{"$f":"+X128","v":-21.421208640166466},{"$f":"+Y128","v":-22.247356918490034},{"$f":"+Z128","v":-22.674472484044305},{"$f":"+AA128","v":-22.655941767171964},{"$f":"+AB128","v":-23.181864152969979},{"$f":"+AC128","v":-23.608247776881633},-24.041886402533336,-24.483701183271524,-25.107698355669125,-25.565571657245805]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-2.5076778424679746},-2.442166300170153,-2.8013833005984656,-3.1518769555718436,-3.1441750403243915,-2.8509350193497709,{"$f":"-X195","v":-2.9019881752020966},{"$f":"-Y195","v":-3.6298376319293642},{"$f":"-Z195","v":-3.8990209164763261},{"$f":"-AA195","v":-4.2785388233966213},{"$f":"-AB195","v":-4.5393874312981826},{"$f":"-AC195","v":-4.9699636578147324},-5.6394455062345381,-6.1519197241952437,-6.575534758852811,-6.8106075141162314]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Finance&Tax_FO'!R18","v":-14.378},{"$f":"-'Finance&Tax_FO'!S18","v":-13.986000000000001},{"$f":"-'Finance&Tax_FO'!T18","v":-16.428999999999998},{"$f":"-'Finance&Tax_FO'!U18","v":-13.798},{"$f":"-'Finance&Tax_FO'!V18","v":-8.19},{"$f":"-'Finance&Tax_FO'!W18","v":-7.71723347},{"$f":"-SUM('Rev&RAV_FO'!X112:X113)","v":-8.1023538865714109},{"$f":"-SUM('Rev&RAV_FO'!Y112:Y113)","v":-8.9403776818941516},{"$f":"-SUM('Rev&RAV_FO'!Z112:Z113)","v":-9.6019689302284963},{"$f":"-SUM('Rev&RAV_FO'!AA112:AA113)","v":-10.445419034481811},{"$f":"-SUM('Rev&RAV_FO'!AB112:AB113)","v":-11.452330376469341},{"$f":"-SUM('Rev&RAV_FO'!AC112:AC113)","v":-12.51011045198404},{"$f":"-SUM('Rev&RAV_FO'!AD112:AD113)","v":-13.50339141447235},{"$f":"-SUM('Rev&RAV_FO'!AE112:AE113)","v":-14.51127687417754},{"$f":"-SUM('Rev&RAV_FO'!AF112:AF113)","v":-12.580005737885402},{"$f":"-SUM('Rev&RAV_FO'!AG112:AG113)","v":-12.01886008595989}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q172<0,Q172,0)","v":-37.299999460000002},{"$f":"-'Finance&Tax_FO'!S20","v":-49.353999999999999},{"$f":"IF(S172<0,S172,0)","v":-55.778470726574469},-62.872889815506767,-68.458934461173214,-70.056081022057015,{"$f":"-'Finance&Tax_FO'!X20","v":-68.664000000000001},{"$f":"IF(X172<0,X172,0)","v":-68.645839320023327},{"$f":"IF(Y172<0,Y172,0)","v":-69.012759190259061},{"$f":"IF(Z172<0,Z172,0)","v":-68.488909897770952},{"$f":"IF(AA172<0,AA172,0)","v":-66.796991844613771},{"$f":"IF(AB172<0,AB172,0)","v":-64.359571364982344},-62.427994308435622,-61.136028131728054,-60.29827658834531,-57.008859825143979]
[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,-37.299999460000002,{"$f":"+SUM(R165:R171)","v":-45.309664598664},-55.778470726574469,-62.872889815506767,-68.458934461173214,-70.056081022057015,-69.579035279962071,{"$f":"+SUM(X165:X171)","v":-68.645839320023327},{"$f":"+SUM(Y165:Y171)","v":-69.012759190259061},{"$f":"+SUM(Z165:Z171)","v":-68.488909897770952},{"$f":"+SUM(AA165:AA171)","v":-66.796991844613771},{"$f":"+SUM(AB165:AB171)","v":-64.359571364982344},{"$f":"+SUM(AC165:AC171)","v":-62.427994308435622},-61.136028131728054,-60.29827658834531,-57.008859825143979,-52.242382795483927]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":6.3300000000000009E-2},null,{"$f":"H70","v":6.5000000000000002E-2},null,{"$f":"J70","v":0.05}]
[null,null,null,"Marginal Interest Rate - Cash",null,{"$f":"F71","v":5.8300000000000012E-2},null,{"$f":"H71","v":4.4999999999999998E-2},null,{"$f":"J71","v":3.5000000000000003E-2}]
[]
[null,null,null,"Forecast Cash (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R12*'Rev&RAV_FO'!R85","v":1.637504379668832},{"$f":"'Finance&Tax_FO'!S12*'Rev&RAV_FO'!S85","v":4.7486662342342347},{"$f":"'Finance&Tax_FO'!T12*'Rev&RAV_FO'!T85","v":2.7325197031249999},{"$f":"'Finance&Tax_FO'!U12*'Rev&RAV_FO'!U85","v":4.7313311954459198},{"$f":"'Finance&Tax_FO'!V12*'Rev&RAV_FO'!V85","v":4.5559038483146068},{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":5.2341009285763995},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":2.9633659697310222},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":2.6401789568544425},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":2.7411184024431607},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":3.1066050765648012},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":2.9053605534092886},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":2.3792026224532403},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":2.3639328837144307},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":2.4982931218221882},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":1.6634761381000105},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":3.0990141569881606}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R155","v":1.78299976},5.1242929945551206,2.8647383097731982,4.8952442033297894,4.6527482408278455,5.2341009285763995,{"$f":"+X155","v":2.8967409283783212},{"$f":"+Y155","v":2.5227957914729959},{"$f":"+Z155","v":2.5603591773046479},{"$f":"+AA155","v":2.8365047342085155},{"$f":"+AB155","v":2.5931155362018723},{"$f":"+AC155","v":2.0757623361936202},2.0160704587408729,2.0827556563264733,1.35561345914549,2.4686937814676848]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R13*'Rev&RAV_FO'!R85","v":1.6643000000000002E-2},{"$f":"'Finance&Tax_FO'!S13*'Rev&RAV_FO'!S85","v":2.0098000000000001E-2},{"$f":"'Finance&Tax_FO'!T13*'Rev&RAV_FO'!T85","v":1.3299000000000002E-2},{"$f":"'Finance&Tax_FO'!U13*'Rev&RAV_FO'!U85","v":2.7041000000000003E-2},{"$f":"'Finance&Tax_FO'!V13*'Rev&RAV_FO'!V85","v":0.10541299999999999},{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":7.7338374365233442E-2},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":5.56270664429524E-2},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":5.4387866837222583E-2},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":5.292853930007712E-2},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":5.1186552204178011E-2},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":4.9303211619790933E-2},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":4.796624968653198E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":4.6459035921322216E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":4.4956615030312633E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":4.3459097249609807E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":4.196659535075084E-2}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R188+(R187-R186)*$F$184","v":2.51253806733071E-2},{"$f":"S188+(S187-S186)*$H$184","v":3.7001204214439865E-2},{"$f":"T188+(T187-T186)*$H$184","v":1.9248837299168924E-2},{"$f":"U188+(U187-U186)*$H$184","v":3.4417085354774134E-2},{"$f":"V188+(V187-V186)*$H$184","v":0.10977099766309574},{"$f":"W188+(W187-W186)*$H$184","v":7.7338374365233442E-2},{"$f":"X188+(X187-X186)*$J$184","v":5.3295189995607867E-2},{"$f":"Y188+(Y187-Y186)*$J$184","v":5.0279456048871955E-2},{"$f":"Z188+(Z187-Z186)*$J$184","v":4.6601966420229173E-2},4.1733040221708012E-2,3.8374636017531362E-2,{"$f":"AC188+(AC187-AC186)*$J$184","v":3.7345839667445271E-2},{"$f":"AD188+(AD187-AD186)*$J$184","v":3.4283851047247696E-2},{"$f":"AE188+(AE187-AE186)*$J$184","v":3.041280373796261E-2},{"$f":"AF188+(AF187-AF186)*$J$184","v":3.2683903486201593E-2},{"$f":"AG188+(AG187-AG186)*$J$184","v":1.9905382207534184E-2}]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R14*'Rev&RAV_FO'!R85","v":32.235784479178918},{"$f":"'Finance&Tax_FO'!S14*'Rev&RAV_FO'!S85","v":40.385985985985982},{"$f":"'Finance&Tax_FO'!T14*'Rev&RAV_FO'!T85","v":41.993861191406246},{"$f":"'Finance&Tax_FO'!U14*'Rev&RAV_FO'!U85","v":55.019823643263749},{"$f":"'Finance&Tax_FO'!V14*'Rev&RAV_FO'!V85","v":57.037001872659175},{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":54.432992770000006},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":58.617899999999992},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":66.801899999999989},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":78.054899999999989},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":87.261899999999983},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":94.422899999999984},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":100.56089999999998},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":108.74489999999999},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":122.04390000000001},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":130.22789999999998},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":137.38889999999998}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R159","v":35.1},41.781421373219111,45.692481200613415,59.305853728984417,61.400279416111346,57.729539221534942,{"$f":"+X159","v":56.242103504041921},{"$f":"+Y159","v":68.886770638587265},{"$f":"+Z159","v":78.968474329526501},{"$f":"+AA159","v":87.447792467932402},{"$f":"+AB159","v":94.351958625963633},{"$f":"+AC159","v":100.72912315629462},110.16726012469076,126.24774448390488,136.36954517705621,145.43150028232461]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R15*'Rev&RAV_FO'!R85","v":2.3263730000000002},{"$f":"'Finance&Tax_FO'!S15*'Rev&RAV_FO'!S85","v":2.3514629999999999},{"$f":"'Finance&Tax_FO'!T15*'Rev&RAV_FO'!T85","v":2.5609729999999997},{"$f":"'Finance&Tax_FO'!U15*'Rev&RAV_FO'!U85","v":2.8732850000000001},{"$f":"'Finance&Tax_FO'!V15*'Rev&RAV_FO'!V85","v":2.8605620000000003},{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":2.6366594999999999},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":3.020778},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":3.5255941000000002},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":3.8533422000000006},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":4.2692442000000002},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":4.5429345000000003},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":4.9615524999999998},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":5.5683274999999997},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":5.9417274999999998},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":6.2684524999999995},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":6.4084775}]
[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$183","v":2.5076778424679746},{"$f":"S194+S193+(S192-S191)*$H$183","v":2.442166300170153},{"$f":"T194+T193+(T192-T191)*$H$183","v":2.8013833005984656},{"$f":"U194+U193+(U192-U191)*$H$183","v":3.1518769555718436},{"$f":"V194+V193+(V192-V191)*$H$183","v":3.1441750403243915},{"$f":"W194+W193+(W192-W191)*$H$183","v":2.8509350193497709},{"$f":"X194+X193+(X192-X191)*$J$183","v":2.9019881752020966},{"$f":"Y194+Y193+(Y192-Y191)*$J$183","v":3.6298376319293642},3.8990209164763261,4.2785388233966213,4.5393874312981826,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":4.9699636578147324},{"$f":"AD194+AD193+(AD192-AD191)*$J$183","v":5.6394455062345381},{"$f":"AE194+AE193+(AE192-AE191)*$J$183","v":6.1519197241952437},{"$f":"AF194+AF193+(AF192-AF191)*$J$183","v":6.575534758852811},{"$f":"AG194+AG193+(AG192-AG191)*$J$183","v":6.8106075141162314}]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($m)"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83","v":23.778839940268174},{"$f":"+S83","v":24.449676938152898},26.466223977904843,28.464025024968013,26.991005766220852,28.101273707959798,31.224196191921035,33.207329846028941,35.432226606437013,37.781530477447141,40.295356898120282,{"$f":"+AC83","v":41.675904966485234},43.105704604673377,44.58679135304471,46.121075305008461,47.710539880296821]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC86","v":0},0,0,0,0]
[null,null,null,null,"plus non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"-R84","v":-5.6635617137500559E-2},-4.3645568771654708E-2,-5.4949170931458506E-2,-4.2725800417395814E-2,-0.13031490901065149,-0.06,{"$f":"-X84","v":-6.137999999999999E-2},{"$f":"-Y84","v":-6.2791739999999985E-2},{"$f":"-Z84","v":-6.4235950019999974E-2},{"$f":"-AA84","v":-6.5713376870459972E-2},{"$f":"-AB84","v":-6.7224784538480548E-2},{"$f":"-AC84","v":-6.8770954582865584E-2},-7.0352686538271494E-2,-7.1970798328651733E-2,-7.3626126690210708E-2,-7.5319527604085543E-2]
[null,null,null,null,"less Total operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-16.528999999999996},-16.318000000000001,-16.390507432606388,-18.596,-18.270126375432707,-18.273397850880318,{"$f":"+X128","v":-21.421208640166466},{"$f":"+Y128","v":-22.247356918490034},{"$f":"+Z128","v":-22.674472484044305},{"$f":"+AA128","v":-22.655941767171964},{"$f":"+AB128","v":-23.181864152969979},{"$f":"+AC128","v":-23.608247776881633},-24.041886402533336,-24.483701183271524,-25.107698355669125,-25.565571657245805]
[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":2.51253806733071E-2},3.7001204214439865E-2,1.9248837299168924E-2,3.4417085354774134E-2,0.10977099766309574,7.7338374365233442E-2,{"$f":"+X189","v":5.3295189995607867E-2},{"$f":"+Y189","v":5.0279456048871955E-2},{"$f":"+Z189","v":4.6601966420229173E-2},{"$f":"+AA189","v":4.1733040221708012E-2},{"$f":"+AB189","v":3.8374636017531362E-2},{"$f":"+AC189","v":3.7345839667445271E-2},3.4283851047247696E-2,3.041280373796261E-2,3.2683903486201593E-2,1.9905382207534184E-2]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-2.5076778424679746},-2.442166300170153,-2.8013833005984656,-3.1518769555718436,-3.1441750403243915,-2.8509350193497709,{"$f":"-X195","v":-2.9019881752020966},{"$f":"-Y195","v":-3.6298376319293642},{"$f":"-Z195","v":-3.8990209164763261},{"$f":"-AA195","v":-4.2785388233966213},{"$f":"-AB195","v":-4.5393874312981826},{"$f":"-AC195","v":-4.9699636578147324},-5.6394455062345381,-6.1519197241952437,-6.575534758852811,-6.8106075141162314]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R205:R214)","v":4.7106518613360082},5.6828662734255273,7.2386329110677012,6.7078393543335455,5.5561604391161996,6.9942792120949431,6.8929145665480798,7.3176230116584122,8.8410992223166129,10.823069550229802,12.545255165331172,{"$f":"+SUM(AC205:AC214)","v":13.066268416873447},13.388303860414482,13.909612450987256,14.396899967282518,15.278946563538231]
[]
[null,null,null,"Primary Indicator"]
[]
[null,null,null,"FFO interest cover (times)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":4.7106518613360082},5.6828662734255273,7.2386329110677012,6.7078393543335455,5.5561604391161996,6.9942792120949431,6.8929145665480798,7.3176230116584122,8.8410992223166129,10.823069550229802,12.545255165331172,13.066268416873447,13.388303860414482,13.909612450987256,14.396899967282518,15.278946563538231]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R213","v":2.5076778424679746},2.442166300170153,2.8013833005984656,3.1518769555718436,3.1441750403243915,2.8509350193497709,2.9019881752020966,3.6298376319293642,3.8990209164763261,4.2785388233966213,4.5393874312981826,4.9699636578147324,5.6394455062345381,6.1519197241952437,6.575534758852811,6.8106075141162314]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R212","v":-2.51253806733071E-2},-3.7001204214439865E-2,-1.9248837299168924E-2,-3.4417085354774134E-2,-0.10977099766309574,-7.7338374365233442E-2,-5.3295189995607867E-2,-5.0279456048871955E-2,-4.6601966420229173E-2,-4.1733040221708012E-2,-3.8374636017531362E-2,-3.7345839667445271E-2,-3.4283851047247696E-2,-3.041280373796261E-2,-3.2683903486201593E-2,-1.9905382207534184E-2]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R221+R222","v":2.4825524617946675},2.4051650959557129,2.7821344632992968,3.1174598702170693,3.0344040426612957,2.7735966449845373,{"$f":"+X221+X222","v":2.8486929852064886},{"$f":"+Y221+Y222","v":3.5795581758804924},{"$f":"+Z221+Z222","v":3.852418950056097},{"$f":"+AA221+AA222","v":4.2368057831749129},{"$f":"+AB221+AB222","v":4.5010127952806513},{"$f":"+AC221+AC222","v":4.9326178181472873},5.60516165518729,6.1215069204572812,6.5428508553666092,6.7907021319086969]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R220:R222)/R223),0,SUM(R220:R222)/R223)","v":2.8975034501106256},3.3627759620249238,3.6018271246615092,3.1517003052444998,2.8310549158915634,3.5217362534464476,{"$f":"+IF(ISERROR(SUM(X220:X222)/X223),0,SUM(X220:X222)/X223)","v":3.4196761821451407},{"$f":"+IF(ISERROR(SUM(Y220:Y222)/Y223),0,SUM(Y220:Y222)/Y223)","v":3.0442810682517929},{"$f":"+IF(ISERROR(SUM(Z220:Z222)/Z223),0,SUM(Z220:Z222)/Z223)","v":3.2949474958293079},{"$f":"+IF(ISERROR(SUM(AA220:AA222)/AA223),0,SUM(AA220:AA222)/AA223)","v":3.5545352098059535},{"$f":"+IF(ISERROR(SUM(AB220:AB222)/AB223),0,SUM(AB220:AB222)/AB223)","v":3.7872071766792073},{"$f":"+IF(ISERROR(SUM(AC220:AC222)/AC223),0,SUM(AC220:AC222)/AC223)","v":3.6489521180420974},3.3885669466864154,3.2722529977877075,3.2004016728386562,3.2499803800470484]
[]
[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,{"$f":"+R192","v":35.1},41.781421373219111,45.692481200613415,59.305853728984417,61.400279416111346,57.729539221534942,56.242103504041921,68.886770638587265,78.968474329526501,87.447792467932402,94.351958625963633,100.72912315629462,110.16726012469076,126.24774448390488,136.36954517705621,145.43150028232461]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-1.78299976},-5.1242929945551206,-2.8647383097731982,-4.8952442033297894,-4.6527482408278455,-5.2341009285763995,-2.8967409283783212,-2.5227957914729959,-2.5603591773046479,-2.8365047342085155,-2.5931155362018723,-2.0757623361936202,-2.0160704587408729,-2.0827556563264733,-1.35561345914549,-2.4686937814676848]
[null,null,null,null,"divided by Average regulatory asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('Rev&RAV_FO'!R45,'Rev&RAV_FO'!R62)*'Rev&RAV_FO'!R85","v":103.7146110912894},{"$f":"+SUM('Rev&RAV_FO'!S45,'Rev&RAV_FO'!S62)*'Rev&RAV_FO'!S85","v":112.90966084276182},{"$f":"+SUM('Rev&RAV_FO'!T45,'Rev&RAV_FO'!T62)*'Rev&RAV_FO'!T85","v":128.23067039265081},{"$f":"+SUM('Rev&RAV_FO'!U45,'Rev&RAV_FO'!U62)*'Rev&RAV_FO'!U85","v":140.33237152860212},{"$f":"+SUM('Rev&RAV_FO'!V45,'Rev&RAV_FO'!V62)*'Rev&RAV_FO'!V85","v":143.62196544899544},{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":147.18883592416373},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":160.29635356142737},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":178.43027541998896},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":195.03202814347841},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":211.82441352328661},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":229.65518030056083},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":249.3460669005064},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":273.40730971272495},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":298.20499632308662},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":319.13815575685169},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":338.09352721967508}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,{"$f":"SUM(R230:R231)/R232","v":0.32123728652537142},0.32465891851108086,0.33398985406298531,0.38772671574615852,0.39511735546772114,0.35665366848886437,{"$f":"SUM(X230:X231)/X232","v":0.33279211529425751},{"$f":"SUM(Y230:Y231)/Y232","v":0.37193225584002954},{"$f":"SUM(Z230:Z231)/Z232","v":0.39177214060457294},{"$f":"SUM(AA230:AA231)/AA232","v":0.39944067978935899},{"$f":"SUM(AB230:AB231)/AB232","v":0.399550504237146},{"$f":"SUM(AC230:AC231)/AC232","v":0.39564835349685096},0.39556802552055653,0.41637460927399533,0.42305794303322519,0.42284987730027535]
[]
[null,null,null,"FFO / Net debt (%)"]
[null,null,null,null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":4.7106518613360082},5.6828662734255273,7.2386329110677012,6.7078393543335455,5.5561604391161996,6.9942792120949431,6.8929145665480798,7.3176230116584122,8.8410992223166129,10.823069550229802,12.545255165331172,13.066268416873447,13.388303860414482,13.909612450987256,14.396899967282518,15.278946563538231]
[null,null,null,null,"(divided by Non-current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R192","v":35.1},41.781421373219111,45.692481200613415,59.305853728984417,61.400279416111346,57.729539221534942,56.242103504041921,68.886770638587265,78.968474329526501,87.447792467932402,94.351958625963633,100.72912315629462,110.16726012469076,126.24774448390488,136.36954517705621,145.43150028232461]
[null,null,null,null,"plus Current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-1.78299976},-5.1242929945551206,-2.8647383097731982,-4.8952442033297894,-4.6527482408278455,-5.2341009285763995,-2.8967409283783212,-2.5227957914729959,-2.5603591773046479,-2.8365047342085155,-2.5931155362018723,-2.0757623361936202,-2.0160704587408729,-2.0827556563264733,-1.35561345914549,-2.4686937814676848]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(R237/SUM(R238:R240)),0,R237/SUM(R238:R240))","v":0.14138883535140281},0.1550275901244135,0.16901738038162792,0.12328182707033995,9.7910170258405829E-2,0.13323594277015721,0.12921300435012245,0.11026498983094904,0.11570890349412741,0.12791519713410537,0.13671984893117015,0.13244625736269033,0.12379247886007887,0.11202523821189905,0.10663269918961001,0.1068735773835459]
[]
[null,null,null,"Internal financing ratio (%)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":4.7106518613360082},5.6828662734255273,7.2386329110677012,6.7078393543335455,5.5561604391161996,6.9942792120949431,6.8929145665480798,7.3176230116584122,8.8410992223166129,10.823069550229802,12.545255165331172,13.066268416873447,13.388303860414482,13.909612450987256,14.396899967282518,15.278946563538231]
[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":8.5739999999999998},12.242126785601751,19.356138545882114,10.303201003962419,7.1376995567912429,32.844203494799999,20.423026837998748,17.885027816765998,17.579571387318637,18.518236380188171,19.999979433491085,23.137188550912875,29.988375409861941,25.35831199405834,22.959325805980473,22.184466536363441]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R87","v":0},0,0,0,-5.5,-24.5,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R245:R246)/SUM(R247:R249)),0,SUM(R245:R246)/SUM(R247:R249))","v":0.5494112271210646},0.46420580124274469,0.37397091852329556,0.65104420963483434,3.3926616247014358,0.83822011489217496,{"$f":"+IF(ISERROR(SUM(X245:X246)/SUM(X247:X249)),0,SUM(X245:X246)/SUM(X247:X249))","v":0.33750700232755099},{"$f":"+IF(ISERROR(SUM(Y245:Y246)/SUM(Y247:Y249)),0,SUM(Y245:Y246)/SUM(Y247:Y249))","v":0.40914798045763384},{"$f":"+IF(ISERROR(SUM(Z245:Z246)/SUM(Z247:Z249)),0,SUM(Z245:Z246)/SUM(Z247:Z249))","v":0.50291892945093708},{"$f":"+IF(ISERROR(SUM(AA245:AA246)/SUM(AA247:AA249)),0,SUM(AA245:AA246)/SUM(AA247:AA249))","v":0.58445466015375624},{"$f":"+IF(ISERROR(SUM(AB245:AB246)/SUM(AB247:AB249)),0,SUM(AB245:AB246)/SUM(AB247:AB249))","v":0.62726340329747743},{"$f":"+IF(ISERROR(SUM(AC245:AC246)/SUM(AC247:AC249)),0,SUM(AC245:AC246)/SUM(AC247:AC249))","v":0.56473016970585732},0.44644978854078304,0.54852280602298731,0.62706109443041202,0.68872273933177075]

{"sheet":"Outcomes","index":15,"n_rows":183,"n_cols":33,"rows_kept":183,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[17,10,17,21],[17,22,17,32]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[null,"Minimum flow rates"]
[]
[null,"20mm",20]
[null,"25mm",35]
[null,"32mm",60]
[null,"40mm",90]
[null,"50mm",160]
[]
[]
[null,"Business proposed outcomes and outputs",null,null,null,null,null,null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[]
[null,"Outcome 1","We will partner with community, local government and business to plan for future years"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"We will always have a long term water security strategy in place that is  regularly updated, in consultation with key stakeholders",null,null,null,null,null,null,"Current Strategy",null,null,null,null,null,null,null,"Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current"]
[null,"Water security improvements for Fish Creek Completed by 2022/23",null,null,null,null,null,null,"Date Completed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23"]
[null,"Water security improvements for Wonthaggi, Inverloch, Cape Paterson, Korumburra, Poowong, Loch & Nyora completed by June 2019",null,null,null,null,null,null,"Date Completed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01"]
[null,"Planning works for Leongatha water security completed by 2022/23",null,null,null,null,null,null,"Date Completed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23"]
[null,"The Corporation will participate with local organisations to plan for future growth.",null,null,null,null,null,null,"Local Partnerships",null,null,null,null,null,null,null,"Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships","Partnerships"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 2","We will be reliable, minimise unplanned interruptions to services and commit to communicating well with our customers"]
[]
[null,"100% of sewer spills to be contained within 5 hours.",null,null,null,null,null,null,"% Sewer Spills",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"On average our customers will not be without water or wastewater services for longer than 120 minutes. ",null,null,null,null,null,null,"# Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,120,120,120,120,120,120,120,120,120]
[null,"100% of planned & unplanned water interruptions to be restored within 5 hours.",null,null,null,null,null,null,"% of Interruptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 3","Provide safe, clean drinking water for the benefit of our customers and communities"]
[]
[null,"100% compliance with the Australian Drinking Water Guidelines and the standards for microbiological and discolouration.",null,null,null,null,null,null,"% Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"Customers will choose to drink our tap water (target 73%).",null,null,null,null,null,null,"% Customer Preference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73,0.73,0.73,0.73,0.73,0.73,0.73,0.73,0.73,0.73]
[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 4","Provide a safe wastewater service that contributes to the health and liveability of our communities and environment"]
[]
[null,"We will achieve 100%  Environment Protection Authority (EPA) Licence Compliance to ensure;",null,null,null,null,null,null,"% Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"No adverse impact to receiving waters (rivers or oceans)",null,null,null,null,null,null,"# Compliance Breeches",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,"No adverse impact to land from recycled water use",null,null,null,null,null,null,"# Compliance Breeches",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,"No adverse odours beyond wastewater treatment plant boundaries (stretch target).",null,null,null,null,null,null,"# Complaints",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,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 5","Environment"]
[]
[null,"Our carbon emissions will reduce by 15% to 6480 t GHG by 1/7/2025",null,null,null,null,null,null,"% Emission reduced",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,"6480 t GHG by 1/7/2025",null,null,null,null,null,null,"Tonnes of GHG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6480]
[null,"Stretch Target: Reduce emissions by 3% year on year",null,null,null,null,null,null,"% Emission reduced",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"We will have programs in place to assist our customers to save water. ",null,null,null,null,null,null,"Current Programs",null,null,null,null,"Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current","Current"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 6","Customer/\nIntegrity"]
[]
[null,"Customer satisfaction will be maintained or improved at 80% or more. ",null,null,null,null,null,null,"% customer rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"73% or more of customers will rate our services as ‘value for money’. ",null,null,null,null,null,null,"% customer rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73,0.73,0.73,0.73,0.73,0.73,0.73,0.73,0.73,0.73]
[null,"We will commit to undertaking a thorough pricing review submission process with the Essential Services Commission every 5 years."]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 7"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 8"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 9"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 10"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Other"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Examples of standards required by Customer Service Code "]
[]
[null,"Number of unplanned water supply interruptions for each customer in any 12 month period"]
[null,"Number of sewer blockages for each customer in any 12 month period"]
[null,"Hours from notification to attend water bursts and leaks, and sewer spills and blockages"]
[null,"Hours to restore an interruption to water services"]
[null,"Hours for clearance of sewer blockages in the water business's pipe"]
[null,"Hours for containment of sewer spills"]

{"sheet":"GSL","index":16,"n_rows":41,"n_cols":33,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[9,6,9,8],[9,10,9,21],[9,22,9,32]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"South Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,null,null,null,"$,nominal",null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[null,"Guaranteed Service Levels",null,null,null,null,"Current",null,"Proposed",null,"Number of GSL applicable events for each GSL indicator"]
[null,null,null,null,null,null,"GSL payment/rebate",null,"GSL payment/rebate"]
[]
[null,"GSL 1","Unplanned water interruptions restored within five hours",null,null,null,75,null,100,null,null,null,null,null,null,null,null,null,85,15,3,4]
[null,"GSL 2","Unplanned sewer service interruptions rectified within 5 hours",null,null,null,75,null,100]
[null,"GSL 3","Sewage spill within a customer’s house",null,null,null,1000,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"GSL 4","Payment difficulty information disclosure ",null,null,null,300,null,300,null,null,null,null,null,null,null,null,null,null,1,null,2]
[null,"GSL 5"]
[null,"GSL 6"]
[null,"GSL 7"]
[null,"GSL 8"]
[null,"GSL 9"]
[null,"GSL 10"]
[null,"GSL 11"]
[null,"GSL 12"]
[null,"GSL 13"]
[null,"GSL 14"]
[null,"GSL 15"]
[null,"GSL 16"]
[null,"GSL 17"]
[null,"GSL 18"]
[null,"GSL 19"]
[null,"GSL 20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, (nominal)",{"$f":"+SUMPRODUCT(X15:X35,$I$15:$I$35)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+X37/1000000","v":0},{"$f":"+Y37/1000000","v":0},{"$f":"+Z37/1000000","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+X38/KeyAssumptionsPriceControl_FO!X15","v":0},{"$f":"+Y38/KeyAssumptionsPriceControl_FO!Y15","v":0},{"$f":"+Z38/KeyAssumptionsPriceControl_FO!Z15","v":0},{"$f":"+AA38/KeyAssumptionsPriceControl_FO!AA15","v":0},{"$f":"+AB38/KeyAssumptionsPriceControl_FO!AB15","v":0},{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":0},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":0},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":0},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":0},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!X23","v":0},{"$f":"+Opex_Breakdown!Y23","v":0},{"$f":"+Opex_Breakdown!Z23","v":0},{"$f":"+Opex_Breakdown!AA23","v":0},{"$f":"+Opex_Breakdown!AB23","v":0},{"$f":"+Opex_Breakdown!AC23","v":0},{"$f":"+Opex_Breakdown!AD23","v":0},{"$f":"+Opex_Breakdown!AE23","v":0},{"$f":"+Opex_Breakdown!AF23","v":0},{"$f":"+Opex_Breakdown!AG23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X40-X39","v":0},{"$f":"+Y40-Y39","v":0},0,0,0,0,0,0,0,0]

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

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

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

{"sheet":"Dashboard data","index":20,"n_rows":99,"n_cols":36,"rows_kept":99,"cut":false,"hidden":true,"merged":[]}
["REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
["Revenue requirement ($m)"]
[null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,"Total prescribed capital expenditure by service category ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Water",{"$f":"Capex_FO_AC!S12","v":3.0949999999999998},{"$f":"Capex_FO_AC!T12","v":2.8569999999999998},{"$f":"Capex_FO_AC!U12","v":3.3090000000000002},{"$f":"Capex_FO_AC!V12","v":4.8128769399999989},{"$f":"Capex_FO_AC!W12","v":28.6780880544},{"$f":"Capex_FO_AC!X12","v":12.950824101660558},{"$f":"Capex_FO_AC!Y12","v":9.3667510000000007},{"$f":"Capex_FO_AC!Z12","v":9.3194071016605555},{"$f":"Capex_FO_AC!AA12","v":9.5504470000000001},{"$f":"Capex_FO_AC!AB12","v":5.9496311016605565},{"$f":"Capex_FO_AC!AC12","v":12.706551000000001},{"$f":"Capex_FO_AC!AD12","v":13.004756101660556},{"$f":"Capex_FO_AC!AE12","v":8.5971499999999992},{"$f":"Capex_FO_AC!AF12","v":11.635067101660557},{"$f":"Capex_FO_AC!AG12","v":11.624583000000001}]
[null,"Values",{"$f":"'Rev&RAV_FO'!S23","v":27.494079066564652},{"$f":"'Rev&RAV_FO'!T23","v":27.817842898549923},{"$f":"'Rev&RAV_FO'!U23","v":28.293960359776388},{"$f":"'Rev&RAV_FO'!V23","v":28.055959060893599},{"$f":"'Rev&RAV_FO'!W23","v":28.356997557914379},{"$f":"'Rev&RAV_FO'!X23","v":31.259131188029642},{"$f":"'Rev&RAV_FO'!Y23","v":32.470430993863701},{"$f":"'Rev&RAV_FO'!Z23","v":33.236522341357329},{"$f":"'Rev&RAV_FO'!AA23","v":33.507177552412521},{"$f":"'Rev&RAV_FO'!AB23","v":34.43121775140466},{"$f":"'Rev&RAV_FO'!AC23","v":35.651838075391154},{"$f":"'Rev&RAV_FO'!AD23","v":36.981008932797231},{"$f":"'Rev&RAV_FO'!AE23","v":38.060132576282207},{"$f":"'Rev&RAV_FO'!AF23","v":39.070764914989887},{"$f":"'Rev&RAV_FO'!AG23","v":39.808990385331477},null,null,"Sewerage",{"$f":"Capex_FO_AC!S13","v":10.115497733798048},{"$f":"Capex_FO_AC!T13","v":17.435725266811954},{"$f":"Capex_FO_AC!U13","v":7.3511467762256553},{"$f":"Capex_FO_AC!V13","v":2.4765479825000001},{"$f":"Capex_FO_AC!W13","v":3.7576134404000001},{"$f":"Capex_FO_AC!X13","v":7.0130339999999993},{"$f":"Capex_FO_AC!Y13","v":7.7231030000000001},{"$f":"Capex_FO_AC!Z13","v":7.1009039999999999},{"$f":"Capex_FO_AC!AA13","v":7.3577417999999994},{"$f":"Capex_FO_AC!AB13","v":11.900909799999999},{"$f":"Capex_FO_AC!AC13","v":7.4797517999999998},{"$f":"Capex_FO_AC!AD13","v":12.570706799999998},{"$f":"Capex_FO_AC!AE13","v":12.543350799999999},{"$f":"Capex_FO_AC!AF13","v":7.0751328000000004},{"$f":"Capex_FO_AC!AG13","v":6.0476998000000002}]
[null,"Reg period average",{"$f":"AVERAGE($C$5:$G$5)","v":28.003767788739786},{"$f":"AVERAGE($C$5:$G$5)","v":28.003767788739786},{"$f":"AVERAGE($C$5:$G$5)","v":28.003767788739786},{"$f":"AVERAGE($C$5:$G$5)","v":28.003767788739786},{"$f":"AVERAGE($C$5:$G$5)","v":28.003767788739786},null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",{"$f":"Capex_FO_AC!S14","v":0},{"$f":"Capex_FO_AC!T14","v":0},{"$f":"Capex_FO_AC!U14","v":0},{"$f":"Capex_FO_AC!V14","v":0},{"$f":"Capex_FO_AC!W14","v":0.40850200000000003},{"$f":"Capex_FO_AC!X14","v":0},{"$f":"Capex_FO_AC!Y14","v":0},{"$f":"Capex_FO_AC!Z14","v":0},{"$f":"Capex_FO_AC!AA14","v":0},{"$f":"Capex_FO_AC!AB14","v":0},{"$f":"Capex_FO_AC!AC14","v":0},{"$f":"Capex_FO_AC!AD14","v":0},{"$f":"Capex_FO_AC!AE14","v":0},{"$f":"Capex_FO_AC!AF14","v":0},{"$f":"Capex_FO_AC!AG14","v":0}]
[null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($H$5:$L$5)","v":32.980895965413573},{"$f":"AVERAGE($H$5:$L$5)","v":32.980895965413573},{"$f":"AVERAGE($H$5:$L$5)","v":32.980895965413573},{"$f":"AVERAGE($H$5:$L$5)","v":32.980895965413573},{"$f":"AVERAGE($H$5:$L$5)","v":32.980895965413573},null,null,null,null,null,null,null,"Rural water",{"$f":"Capex_FO_AC!S15","v":0},{"$f":"Capex_FO_AC!T15","v":0},{"$f":"Capex_FO_AC!U15","v":0},{"$f":"Capex_FO_AC!V15","v":0},{"$f":"Capex_FO_AC!W15","v":0},{"$f":"Capex_FO_AC!X15","v":0},{"$f":"Capex_FO_AC!Y15","v":0},{"$f":"Capex_FO_AC!Z15","v":0},{"$f":"Capex_FO_AC!AA15","v":0},{"$f":"Capex_FO_AC!AB15","v":0},{"$f":"Capex_FO_AC!AC15","v":0},{"$f":"Capex_FO_AC!AD15","v":0},{"$f":"Capex_FO_AC!AE15","v":0},{"$f":"Capex_FO_AC!AF15","v":0},{"$f":"Capex_FO_AC!AG15","v":0}]
[null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($M$5:$Q$5)","v":37.914546976958391},{"$f":"AVERAGE($M$5:$Q$5)","v":37.914546976958391},{"$f":"AVERAGE($M$5:$Q$5)","v":37.914546976958391},{"$f":"AVERAGE($M$5:$Q$5)","v":37.914546976958391},{"$f":"AVERAGE($M$5:$Q$5)","v":37.914546976958391},null,null,"Bulk Water",{"$f":"Capex_FO_AC!S16","v":0},{"$f":"Capex_FO_AC!T16","v":0},{"$f":"Capex_FO_AC!U16","v":0},{"$f":"Capex_FO_AC!V16","v":0},{"$f":"Capex_FO_AC!W16","v":0},{"$f":"Capex_FO_AC!X16","v":0},{"$f":"Capex_FO_AC!Y16","v":0},{"$f":"Capex_FO_AC!Z16","v":0},{"$f":"Capex_FO_AC!AA16","v":0},{"$f":"Capex_FO_AC!AB16","v":0},{"$f":"Capex_FO_AC!AC16","v":0},{"$f":"Capex_FO_AC!AD16","v":0},{"$f":"Capex_FO_AC!AE16","v":0},{"$f":"Capex_FO_AC!AF16","v":0},{"$f":"Capex_FO_AC!AG16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(U4:U8)","v":13.210497733798046},20.292725266811953,10.660146776225655,7.2894249224999985,32.844203494799999,19.963858101660556,17.089854000000003,16.420311101660555,16.908188799999998,17.850540901660555,20.1863028,25.575462901660554,21.140500799999998,18.710199901660559,17.672282800000001]
["REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Revenue requirement ($m)",null,"4th Reg Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"'Capex_FO input'!D11","v":7.3570481016605571},{"$f":"'Capex_FO input'!E11","v":10.254709},{"$f":"'Capex_FO input'!F11","v":10.299027101660554},{"$f":"'Capex_FO input'!G11","v":11.961901799999998},{"$f":"'Capex_FO input'!H11","v":11.991225901660554},{"$f":"'Capex_FO input'!I11","v":19.0180528},{"$f":"'Capex_FO input'!J11","v":23.629212901660559},{"$f":"'Capex_FO input'!K11","v":20.252250799999995},{"$f":"'Capex_FO input'!L11","v":17.439253901660553},{"$f":"'Capex_FO input'!M11","v":16.5125998}]
[null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!X15:AB15)","v":104.75367451950311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"'Capex_FO input'!D12","v":10.60281},{"$f":"'Capex_FO input'!E12","v":5.285145},{"$f":"'Capex_FO input'!F12","v":6.0212840000000005},{"$f":"'Capex_FO input'!G12","v":3.9352800000000001},{"$f":"'Capex_FO input'!H12","v":4.8483079999999994},{"$f":"'Capex_FO input'!I12","v":1.16825},{"$f":"'Capex_FO input'!J12","v":1.94625},{"$f":"'Capex_FO input'!K12","v":0.88824999999999998},{"$f":"'Capex_FO input'!L12","v":1.2709459999999999},{"$f":"'Capex_FO input'!M12","v":1.159683}]
[null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!X16:AB16)","v":36.309671849968595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"'Capex_FO input'!D13","v":2.004},{"$f":"'Capex_FO input'!E13","v":1.55},{"$f":"'Capex_FO input'!F13","v":0.1},{"$f":"'Capex_FO input'!G13","v":1.011007},{"$f":"'Capex_FO input'!H13","v":1.011007},{"$f":"'Capex_FO input'!I13","v":0},{"$f":"'Capex_FO input'!J13","v":0},{"$f":"'Capex_FO input'!K13","v":0},{"$f":"'Capex_FO input'!L13","v":0},{"$f":"'Capex_FO input'!M13","v":0}]
[null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!X17:AB17)","v":23.841133457596143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0},{"$f":"'Capex_FO input'!L14","v":0},{"$f":"'Capex_FO input'!M14","v":0}]
[null,"Adjustments from last period",{"$f":"SUM('Rev&RAV_FO'!X18:AB18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D15","v":0},{"$f":"'Capex_FO input'!E15","v":0},{"$f":"'Capex_FO input'!F15","v":0},{"$f":"'Capex_FO input'!G15","v":0},{"$f":"'Capex_FO input'!H15","v":0},{"$f":"'Capex_FO input'!I15","v":0},{"$f":"'Capex_FO input'!J15","v":0},{"$f":"'Capex_FO input'!K15","v":0},{"$f":"'Capex_FO input'!L15","v":0},{"$f":"'Capex_FO input'!M15","v":0}]
[null,"Non-prescribed revenue offset of revenue requirement",{"$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,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z12:Z16)","v":19.963858101660559},17.089853999999999,16.420311101660555,16.908188799999998,17.850540901660551,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282800000001]
[null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!X20:AB20)","v":0}]
[null,"Total revenue requirement",{"$f":"SUM(C13:C18)","v":164.90447982706786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Water ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":4.2755061016605564},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":6.287738},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":5.3091731016605559},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":7.3835670000000002},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":4.0441731016605562},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":11.818301},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":12.116506101660557},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":7.7088999999999999},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":10.609617101660556},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ20,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":10.4649},"Renewals"]
["VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":8.6753180000000008},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":3.0790129999999998},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":4.0102340000000005},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":2.1668799999999999},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":1.9054579999999999},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":1.02545},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ21,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":1.159683},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ22,'Capex_FO input'!$E$42:$E$1234,$AJ$19)","v":0},"Improvements / Compliance"]
["Total tariff revenue - Fixed vs Variable ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Government contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!Z$42:Z$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AA$42:AA$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AB$42:AB$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AC$42:AC$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AD$42:AD$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AE$42:AE$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AF$42:AF$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AG$42:AG$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AH$42:AH$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$19,'Capex_FO input'!AI$42:AI$596)","v":0}]
[null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S458,RevenueTariffBasket_FO!S461+RevenueTariffBasket_FO!S463)","v":17.35005005},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T458,RevenueTariffBasket_FO!T461+RevenueTariffBasket_FO!T463)","v":17.327784180000002},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U458,RevenueTariffBasket_FO!U461+RevenueTariffBasket_FO!U463)","v":17.372108420000007},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V458,RevenueTariffBasket_FO!V461+RevenueTariffBasket_FO!V463)","v":18.008409429999993},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W458,RevenueTariffBasket_FO!W461+RevenueTariffBasket_FO!W463)","v":18.484595113492375},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X458,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":19.524358347135138},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y458,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":20.332575822185117},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z458,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":20.655861199400977},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA458,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":21.527493303357051},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB458,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":22.442490494126584},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC458,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":22.724663831487078},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD458,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":23.01146184286759},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE458,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":23.302965213994398},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF458,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":23.599256087589932},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG458,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":23.900418090318674},null,null,"Customer contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AK$42:AK$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AL$42:AL$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AM$42:AM$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AN$42:AN$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AO$42:AO$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AP$42:AP$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AQ$42:AQ$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AR$42:AR$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AS$42:AS$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,'Dashboard data'!$AJ$19,'Capex_FO input'!AT$42:AT$596)","v":0}]
[null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S459,RevenueTariffBasket_FO!S462+RevenueTariffBasket_FO!S464)","v":8.5818747199999983},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T459,RevenueTariffBasket_FO!T462+RevenueTariffBasket_FO!T464)","v":8.5750266799999988},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U459,RevenueTariffBasket_FO!U462+RevenueTariffBasket_FO!U464)","v":9.1380239200000002},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V459,RevenueTariffBasket_FO!V462+RevenueTariffBasket_FO!V464)","v":8.9252974466928396},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W459,RevenueTariffBasket_FO!W462+RevenueTariffBasket_FO!W464)","v":9.2393402201021857},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X459,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":10.637311408378245},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y459,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":11.039069003314783},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z459,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":12.082019070587201},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA459,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":12.613088148461564},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB459,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":13.168050006648834},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC459,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":13.283097209508785},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD459,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":13.399713301720043},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE459,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":13.517924198929252},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF459,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":13.63775628143296},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG459,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":13.759236402824918},null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z20:Z24)","v":12.950824101660558},9.3667510000000007,9.3194071016605555,9.5504470000000001,5.9496311016605556,12.706550999999999,13.004756101660556,8.5971499999999992,11.635067101660555,11.624582999999999]
[null,"Total tariff revenue",{"$f":"SUM(C24:C25)","v":25.931924769999998},{"$f":"SUM(D24:D25)","v":25.902810860000002},26.510132340000006,26.933706876692831,27.723935333594561,30.161669755513383,31.371644825499899,32.737880269988182,34.140581451818619,35.610540500775414,36.00776104099586,36.411175144587631,36.820889412923648,37.237012369022892,37.659654493143591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Sewerage ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","Sewerage"]
["DIFFERENCES BETWEEN REGULATORY PERIOD 3 AND REGULATORY PERIOD 4 (REV RAV, OPEX, CAPEX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":3.0815420000000002},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":3.9669710000000005},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":4.9898540000000002},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":4.5783348000000004},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":7.9470528000000007},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":7.1997518000000005},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":11.512706799999998},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":12.543350799999999},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":6.8296367999999994},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ28,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":6.0476998000000011},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.927492},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.2061320000000002},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.01105},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.7684},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.94285},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0.28000000000000003},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.0580000000000001},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0.24549599999999999},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ29,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},"Growth"]
["$m",null,"Total revenue requirement ","Total operating expenditure","Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":2.004},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.55},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0.1},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.011007},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":1.011007},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1234,'Capex_FO input'!$F$42:$F$1234,$AJ30,'Capex_FO input'!$E$42:$E$1234,$AJ$27)","v":0},"Improvements / Compliance"]
[null,"3rd regulatory period",{"$f":"SUM('Rev&RAV_FO'!S23:W23)","v":140.01883894369894},{"$f":"SUM(Opex_Breakdown!S37:W37)","v":90.96450804783511},{"$f":"SUM(Capex_FO_AC!S17:W17)","v":84.296998194135654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!Z$42:Z$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AA$42:AA$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AB$42:AB$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AC$42:AC$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AD$42:AD$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AE$42:AE$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AF$42:AF$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AG$42:AG$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AH$42:AH$596)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$596,$AJ$27,'Capex_FO input'!AI$42:AI$596)","v":0}]
[null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":164.90447982706786},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":104.75367451950311},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":88.232752904981666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AK$42:AK$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AL$42:AL$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AM$42:AM$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AN$42:AN$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AO$42:AO$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AP$42:AP$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AQ$42:AQ$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AR$42:AR$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AS$42:AS$597)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$597,$AJ$27,'Capex_FO input'!AT$42:AT$597)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z28:Z32)","v":7.0130339999999993},7.7231030000000009,7.1009039999999999,7.3577418000000003,11.900909800000001,7.4797518000000007,12.570706799999998,12.543350799999999,7.0751327999999996,6.0476998000000011]
["OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Total prescribed operating expenditure ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D19","v":11.038019999999999},{"$f":"'Capex_FO input'!E19","v":5.8675550000000003},{"$f":"'Capex_FO input'!F19","v":6.3196939999999993},{"$f":"'Capex_FO input'!G19","v":7.3621970000000001},{"$f":"'Capex_FO input'!H19","v":4.8127249999999995},{"$f":"'Capex_FO input'!I19","v":0.28000000000000003},{"$f":"'Capex_FO input'!J19","v":1.0580000000000001},{"$f":"'Capex_FO input'!K19","v":0},{"$f":"'Capex_FO input'!L19","v":0.38269600000000004},{"$f":"'Capex_FO input'!M19","v":0.27143300000000004}]
[null,"Controllable opex",{"$f":"Opex_Breakdown!S17","v":16.361337384237892},{"$f":"Opex_Breakdown!T17","v":16.013596006301615},{"$f":"Opex_Breakdown!U17","v":17.994531278271161},{"$f":"Opex_Breakdown!V17","v":17.465253044600001},{"$f":"Opex_Breakdown!W17","v":17.106397850880317},{"$f":"Opex_Breakdown!X17","v":19.091885545250715},{"$f":"Opex_Breakdown!Y17","v":19.437552487685892},{"$f":"Opex_Breakdown!Z17","v":19.384980390391334},{"$f":"Opex_Breakdown!AA17","v":19.142558000044414},{"$f":"Opex_Breakdown!AB17","v":19.073615949539764},{"$f":"Opex_Breakdown!AC17","v":19.007334399573686},{"$f":"Opex_Breakdown!AD17","v":18.940366740045413},{"$f":"Opex_Breakdown!AE17","v":18.873406155070406},{"$f":"Opex_Breakdown!AF17","v":18.804680084224231},{"$f":"Opex_Breakdown!AG17","v":18.737186452375759},null,null,"Significant projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D20","v":0},{"$f":"'Capex_FO input'!E20","v":0},{"$f":"'Capex_FO input'!F20","v":0},{"$f":"'Capex_FO input'!G20","v":0},{"$f":"'Capex_FO input'!H20","v":0},{"$f":"'Capex_FO input'!I20","v":0},{"$f":"'Capex_FO input'!J20","v":0},{"$f":"'Capex_FO input'!K20","v":0},{"$f":"'Capex_FO input'!L20","v":0},{"$f":"'Capex_FO input'!M20","v":0}]
[null,"Non-controllable opex",{"$f":"Opex_Breakdown!S34","v":1.2474413676414062},{"$f":"Opex_Breakdown!T34","v":1.1699999637882352},{"$f":"Opex_Breakdown!U34","v":1.2457115719318352},{"$f":"Opex_Breakdown!V34","v":1.1932395801826421},{"$f":"Opex_Breakdown!W34","v":1.167},{"$f":"Opex_Breakdown!X34","v":1.8477123434750584},{"$f":"Opex_Breakdown!Y34","v":1.8206801255432095},{"$f":"Opex_Breakdown!Z34","v":1.7942556700868566},{"$f":"Opex_Breakdown!AA34","v":1.5435879685306235},{"$f":"Opex_Breakdown!AB34","v":1.6168460389552448},{"$f":"Opex_Breakdown!AC34","v":1.5899493694932676},{"$f":"Opex_Breakdown!AD34","v":1.5636574149849809},{"$f":"Opex_Breakdown!AE34","v":1.5379565796885131},{"$f":"Opex_Breakdown!AF34","v":1.6562889910435281},{"$f":"Opex_Breakdown!AG34","v":1.6285055298923716},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"'Capex_FO input'!D21","v":7.3570481016605571},{"$f":"'Capex_FO input'!E21","v":10.054709000000001},{"$f":"'Capex_FO input'!F21","v":8.9990271016605536},{"$f":"'Capex_FO input'!G21","v":8.4719017999999995},{"$f":"'Capex_FO input'!H21","v":11.991225901660554},{"$f":"'Capex_FO input'!I21","v":19.0180528},{"$f":"'Capex_FO input'!J21","v":23.629212901660559},{"$f":"'Capex_FO input'!K21","v":20.252250799999995},{"$f":"'Capex_FO input'!L21","v":17.439253901660553},{"$f":"'Capex_FO input'!M21","v":16.5125998}]
[null,"Total prescribed opex",{"$f":"SUM(C37:C38)","v":17.608778751879299},17.183595970089851,19.240242850202996,18.658492624782642,18.273397850880318,20.939597888725775,21.258232613229101,21.179236060478189,20.686145968575037,20.690461988495009,20.597283769066955,20.504024155030393,20.411362734758917,20.460969075267759,20.365691982268132,null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"'Capex_FO input'!D22","v":1.5687899999999999},{"$f":"'Capex_FO input'!E22","v":1.1675899999999999},{"$f":"'Capex_FO input'!F22","v":1.1015900000000001},{"$f":"'Capex_FO input'!G22","v":1.07409},{"$f":"'Capex_FO input'!H22","v":1.0465899999999999},{"$f":"'Capex_FO input'!I22","v":0.88824999999999998},{"$f":"'Capex_FO input'!J22","v":0.88824999999999998},{"$f":"'Capex_FO input'!K22","v":0.88824999999999998},{"$f":"'Capex_FO input'!L22","v":0.88824999999999998},{"$f":"'Capex_FO input'!M22","v":0.88824999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z36:Z39)","v":19.963858101660556},17.089854000000003,16.420311101660555,16.908188799999998,17.850540901660551,20.1863028,25.575462901660558,21.140500799999995,18.710199901660552,17.672282799999998]
["Forecast variations to baseline operating expenditure ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Water",null,null,null,null,null,{"$f":"Opex_FO!X182","v":0.66317079076320407},{"$f":"Opex_FO!Y182","v":0.93554252826784123},{"$f":"Opex_FO!Z182","v":1.0801498942404266},{"$f":"Opex_FO!AA182","v":0.82118020883437992},{"$f":"Opex_FO!AB182","v":0.85146834395262472},{"$f":"Opex_FO!AC182","v":0.869473066026488},{"$f":"Opex_FO!AD182","v":0.87034713785683282},{"$f":"Opex_FO!AE182","v":0.87117763261464765},{"$f":"Opex_FO!AF182","v":0.87018605046199804},{"$f":"Opex_FO!AG182","v":0.87036454436486643},null,"Total prescribed capital expenditure by capital type - Water ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Sewerage",null,null,null,null,null,{"$f":"Opex_FO!X183","v":0.89773180424854049},{"$f":"Opex_FO!Y183","v":0.96752081258902811},{"$f":"Opex_FO!Z183","v":0.76683445149251694},{"$f":"Opex_FO!AA183","v":0.77987414734270855},{"$f":"Opex_FO!AB183","v":0.76484317921037503},{"$f":"Opex_FO!AC183","v":0.76435196841704089},{"$f":"Opex_FO!AD183","v":0.77990308201104452},{"$f":"Opex_FO!AE183","v":0.79510456157507547},{"$f":"Opex_FO!AF183","v":0.80996426789377629},{"$f":"Opex_FO!AG183","v":0.82448988501860598},null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":7.106528},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":2.1114230000000003},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":4.2086440000000005},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":4.582790000000001},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.85886799999999996},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.13719999999999999},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T43,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.27143300000000004}]
[null,"Recycled Water",null,null,null,null,null,{"$f":"Opex_FO!X184","v":0},{"$f":"Opex_FO!Y184","v":0},{"$f":"Opex_FO!Z184","v":0},{"$f":"Opex_FO!AA184","v":0},{"$f":"Opex_FO!AB184","v":0},{"$f":"Opex_FO!AC184","v":0},{"$f":"Opex_FO!AD184","v":0},{"$f":"Opex_FO!AE184","v":0},{"$f":"Opex_FO!AF184","v":0},{"$f":"Opex_FO!AG184","v":0},null,null,"Significant projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T44,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0}]
[null,"Rural water",null,null,null,null,null,{"$f":"Opex_FO!X185","v":0},{"$f":"Opex_FO!Y185","v":0},{"$f":"Opex_FO!Z185","v":0},{"$f":"Opex_FO!AA185","v":0},{"$f":"Opex_FO!AB185","v":0},{"$f":"Opex_FO!AC185","v":0},{"$f":"Opex_FO!AD185","v":0},{"$f":"Opex_FO!AE185","v":0},{"$f":"Opex_FO!AF185","v":0},{"$f":"Opex_FO!AG185","v":0},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":4.2755061016605564},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":6.0877379999999999},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":4.0091731016605561},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":3.893567},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":4.0441731016605562},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":11.818301},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":12.116506101660557},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":7.7088999999999999},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":10.609617101660556},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T45,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":10.4649}]
[null,"Bulk Water",null,null,null,null,null,{"$f":"Opex_FO!X186","v":0},{"$f":"Opex_FO!Y186","v":0},{"$f":"Opex_FO!Z186","v":0},{"$f":"Opex_FO!AA186","v":0},{"$f":"Opex_FO!AB186","v":0},{"$f":"Opex_FO!AC186","v":0},{"$f":"Opex_FO!AD186","v":0},{"$f":"Opex_FO!AE186","v":0},{"$f":"Opex_FO!AF186","v":0},{"$f":"Opex_FO!AG186","v":0},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":1.5687899999999999},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":1.1675899999999999},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":1.1015900000000001},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":1.07409},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":1.0465899999999999},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.88824999999999998},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T46,'Capex_FO input'!$E$42:$E$359,$AJ$19)","v":0.88824999999999998}]
[null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(H42:H46)","v":1.5609025950117446},1.9030633408568693,1.8469843457329436,1.6010543561770885,1.6163115231629996,1.6338250344435288,1.6502502198678775,1.6662821941897232,1.6801503183557744,1.6948544293834724,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z43:Z46)","v":12.950824101660556},{"$f":"SUM(AA43:AA46)","v":9.3667510000000007},9.3194071016605573,9.5504470000000001,5.9496311016605565,12.706550999999999,13.004756101660556,8.5971499999999992,11.635067101660555,11.624582999999999]
[]
["Non-controllable operating expenditure ($m)",null,null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"Total prescribed capital expenditure by capital type - Sewerage ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"External bulk water charges (excl. temporary purchases)",null,null,null,{"$f":"Opex_FO!V191","v":0},{"$f":"Opex_FO!W191","v":0},{"$f":"Opex_FO!X191","v":0.57936630241933962},{"$f":"Opex_FO!Y191","v":0.57936630241933962},{"$f":"Opex_FO!Z191","v":0.57936630241933962},{"$f":"Opex_FO!AA191","v":0.35452895810294327},{"$f":"Opex_FO!AB191","v":0.35452895810294327},{"$f":"Opex_FO!AC191","v":0.35452895810294327},{"$f":"Opex_FO!AD191","v":0.35452895810294327},{"$f":"Opex_FO!AE191","v":0.35452895810294327},{"$f":"Opex_FO!AF191","v":0.35452895810294327},{"$f":"Opex_FO!AG191","v":0.35452895810294327},null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":3.9314919999999995},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":3.756132},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":2.1110500000000001},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":2.779407},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":3.9538570000000002},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0.28000000000000003},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":1.0580000000000001},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0.24549599999999999},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T50,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0}]
[null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!V192","v":0},{"$f":"Opex_FO!W192","v":0},{"$f":"Opex_FO!X192","v":0},{"$f":"Opex_FO!Y192","v":0},{"$f":"Opex_FO!Z192","v":0},{"$f":"Opex_FO!AA192","v":0},{"$f":"Opex_FO!AB192","v":0},{"$f":"Opex_FO!AC192","v":0},{"$f":"Opex_FO!AD192","v":0},{"$f":"Opex_FO!AE192","v":0},{"$f":"Opex_FO!AF192","v":0},{"$f":"Opex_FO!AG192","v":0},null,null,"Significant projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T51,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0}]
[null,"License fees",null,null,null,{"$f":"Opex_FO!V193","v":6.8835733282642253E-2},{"$f":"Opex_FO!W193","v":6.6000000000000003E-2},{"$f":"Opex_FO!X193","v":6.6000000000000003E-2},{"$f":"Opex_FO!Y193","v":6.6000000000000003E-2},{"$f":"Opex_FO!Z193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AA193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AB193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AC193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AD193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AE193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AF193","v":6.6000000000000003E-2},{"$f":"Opex_FO!AG193","v":6.6000000000000003E-2},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":3.0815420000000002},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":3.9669710000000005},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":4.9898540000000002},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":4.5783348000000004},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":7.9470528000000007},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":7.1997518000000005},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":11.512706799999998},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":12.543350799999999},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.8296367999999994},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T52,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":6.0476998000000011}]
[null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!V194","v":1.1244038468999999},{"$f":"Opex_FO!W194","v":1.101},{"$f":"Opex_FO!X194","v":1.2023460410557187},{"$f":"Opex_FO!Y194","v":1.1753138231238698},{"$f":"Opex_FO!Z194","v":1.1488893676675169},{"$f":"Opex_FO!AA194","v":1.1230590104276803},{"$f":"Opex_FO!AB194","v":1.1963170808523016},{"$f":"Opex_FO!AC194","v":1.1694204113903244},{"$f":"Opex_FO!AD194","v":1.1431284568820377},{"$f":"Opex_FO!AE194","v":1.1174276215855699},{"$f":"Opex_FO!AF194","v":1.2357600329405849},{"$f":"Opex_FO!AG194","v":1.2079765717894284},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$359,'Capex_FO input'!$H$42:$H$359,$T53,'Capex_FO input'!$E$42:$E$359,$AJ$27)","v":0}]
[null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!V195","v":0},{"$f":"Opex_FO!W195","v":0},{"$f":"Opex_FO!X195","v":0},{"$f":"Opex_FO!Y195","v":0},{"$f":"Opex_FO!Z195","v":0},{"$f":"Opex_FO!AA195","v":0},{"$f":"Opex_FO!AB195","v":0},{"$f":"Opex_FO!AC195","v":0},{"$f":"Opex_FO!AD195","v":0},{"$f":"Opex_FO!AE195","v":0},{"$f":"Opex_FO!AF195","v":0},{"$f":"Opex_FO!AG195","v":0},null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z50:Z53)","v":7.0130339999999993},{"$f":"SUM(AA50:AA53)","v":7.7231030000000001},7.1009039999999999,7.3577418000000003,11.900909800000001,7.4797518000000007,12.570706799999998,12.543350799999999,7.0751327999999996,6.0476998000000011]
[null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(F50:F54)","v":1.1932395801826421},1.167,1.8477123434750584,1.8206801255432095,1.7942556700868566,1.5435879685306235,1.6168460389552448,1.5899493694932676,1.5636574149849809,1.5379565796885131,1.6562889910435281,1.6285055298923716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Total prescribed operating expenditure - Water ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":5.8442961016605564},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":7.2553279999999996},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":5.1107631016605559},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":4.967657},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":5.0907631016605563},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":12.706550999999999},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":13.004756101660556},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":8.5971499999999992},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":11.497867101660555},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T57) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T57)","v":11.353149999999999}]
[null,"Operations and maintenance",{"$f":"Opex_Breakdown!S49","v":2.0966942710443357},{"$f":"Opex_Breakdown!T49","v":2.1174759610101588},{"$f":"Opex_Breakdown!U49","v":1.9647892650320227},{"$f":"Opex_Breakdown!V49","v":4.0938795343971774},{"$f":"Opex_Breakdown!W49","v":3.8557622000461564},{"$f":"Opex_Breakdown!X49","v":4.8126026087409652},{"$f":"Opex_Breakdown!Y49","v":4.906621624530497},{"$f":"Opex_Breakdown!Z49","v":4.8932927877507417},{"$f":"Opex_Breakdown!AA49","v":4.772222935139566},{"$f":"Opex_Breakdown!AB49","v":4.7317684550649179},{"$f":"Opex_Breakdown!AC49","v":4.6695975633688374},{"$f":"Opex_Breakdown!AD49","v":4.6070439075776699},{"$f":"Opex_Breakdown!AE49","v":4.5444894182735709},{"$f":"Opex_Breakdown!AF49","v":4.4809402563946259},{"$f":"Opex_Breakdown!AG49","v":4.4180646261317822},null,null,"Sewerage",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":3.0815420000000002},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":3.9669710000000005},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":4.9898540000000002},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":4.5783348000000004},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":7.9470528000000007},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":7.1997518000000005},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":11.512706799999998},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":12.543350799999999},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":6.8296367999999994},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T58) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T58)","v":6.0476998000000011}]
[null,"Treatment",{"$f":"Opex_Breakdown!S51","v":2.7290477670978515},{"$f":"Opex_Breakdown!T51","v":2.1604752472220077},{"$f":"Opex_Breakdown!U51","v":2.4003744575430712},{"$f":"Opex_Breakdown!V51","v":2.1713087873434587},{"$f":"Opex_Breakdown!W51","v":2.2419904107936595},{"$f":"Opex_Breakdown!X51","v":2.2611863381797819},{"$f":"Opex_Breakdown!Y51","v":2.3358256919505402},{"$f":"Opex_Breakdown!Z51","v":2.3334761763489382},{"$f":"Opex_Breakdown!AA51","v":2.3353105608671019},{"$f":"Opex_Breakdown!AB51","v":2.3372175599429088},{"$f":"Opex_Breakdown!AC51","v":2.3455918771903148},{"$f":"Opex_Breakdown!AD51","v":2.3540150455828939},{"$f":"Opex_Breakdown!AE51","v":2.3624873498237493},{"$f":"Opex_Breakdown!AF51","v":2.3710090762733889},{"$f":"Opex_Breakdown!AG51","v":2.3795805129593521},null,null,"Recycled Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T59) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T59)","v":0}]
[null,"Customer service and billing",{"$f":"Opex_Breakdown!S52","v":0.4510644391644531},{"$f":"Opex_Breakdown!T52","v":0.47596772720417457},{"$f":"Opex_Breakdown!U52","v":0.41178837676816482},{"$f":"Opex_Breakdown!V52","v":0.30922996933066388},{"$f":"Opex_Breakdown!W52","v":0.32447242974880569},{"$f":"Opex_Breakdown!X52","v":0.35135447947025061},{"$f":"Opex_Breakdown!Y52","v":0.35364719638733449},{"$f":"Opex_Breakdown!Z52","v":0.35423054948505012},{"$f":"Opex_Breakdown!AA52","v":0.35573592575277768},{"$f":"Opex_Breakdown!AB52","v":0.35724246702830997},{"$f":"Opex_Breakdown!AC52","v":0.3593377307645465},{"$f":"Opex_Breakdown!AD52","v":0.36144528343765236},{"$f":"Opex_Breakdown!AE52","v":0.36356519712350371},{"$f":"Opex_Breakdown!AF52","v":0.365697544320709},{"$f":"Opex_Breakdown!AG52","v":0.36784239795308848},null,null,"Rural water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T60) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T60)","v":0}]
[null,"GSL Payments",{"$f":"Opex_Breakdown!S53","v":0},{"$f":"Opex_Breakdown!T53","v":0},{"$f":"Opex_Breakdown!U53","v":0},{"$f":"Opex_Breakdown!V53","v":0},{"$f":"Opex_Breakdown!W53","v":0},{"$f":"Opex_Breakdown!X53","v":0},{"$f":"Opex_Breakdown!Y53","v":0},{"$f":"Opex_Breakdown!Z53","v":0},{"$f":"Opex_Breakdown!AA53","v":0},{"$f":"Opex_Breakdown!AB53","v":0},{"$f":"Opex_Breakdown!AC53","v":0},{"$f":"Opex_Breakdown!AD53","v":0},{"$f":"Opex_Breakdown!AE53","v":0},{"$f":"Opex_Breakdown!AF53","v":0},{"$f":"Opex_Breakdown!AG53","v":0},null,null,"Bulk Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!O$42:O$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!P$42:P$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!Q$42:Q$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!R$42:R$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!S$42:S$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!T$42:T$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!U$42:U$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!V$42:V$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!W$42:W$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$52,'Capex_FO input'!$E$42:$E$500,$T61) + SUMIFS('Capex_FO input'!X$42:X$500,'Capex_FO input'!$H$42:$H$500,$T$53,'Capex_FO input'!$E$42:$E$500,$T61)","v":0}]
[null,"Corporate costs",{"$f":"Opex_Breakdown!S55","v":2.9934276417277341},{"$f":"Opex_Breakdown!T55","v":2.7058870130263757},{"$f":"Opex_Breakdown!U55","v":2.8597564657970036},{"$f":"Opex_Breakdown!V55","v":2.9355368435424491},{"$f":"Opex_Breakdown!W55","v":2.9316730158783586},{"$f":"Opex_Breakdown!X55","v":3.0312538908301621},{"$f":"Opex_Breakdown!Y55","v":3.0579906107338735},{"$f":"Opex_Breakdown!Z55","v":3.0296110892989305},{"$f":"Opex_Breakdown!AA55","v":3.0177744906906963},{"$f":"Opex_Breakdown!AB55","v":3.0119946345802537},{"$f":"Opex_Breakdown!AC55","v":3.022016317363728},{"$f":"Opex_Breakdown!AD55","v":3.0320967783453452},{"$f":"Opex_Breakdown!AE55","v":3.0422363622652706},{"$f":"Opex_Breakdown!AF55","v":3.0524354158856064},{"$f":"Opex_Breakdown!AG55","v":3.0626942880022496},null,null,"Total capital programs / allocations",null,null,null,null,null,{"$f":"SUM(Z57:Z61)","v":8.9258381016605561},{"$f":"SUM(AA57:AA61)","v":11.222299},10.100617101660557,9.5459917999999995,13.037815901660558,19.906302799999999,24.517462901660554,21.140500799999998,18.327503901660556,17.4008498]
[null,"Other operating expenditure",{"$f":"Opex_Breakdown!S56","v":2.0718749358749999},{"$f":"Opex_Breakdown!T56","v":2.1083063863603417},{"$f":"Opex_Breakdown!U56","v":2.4521066656797754},{"$f":"Opex_Breakdown!V56","v":0.23565606427305119},{"$f":"Opex_Breakdown!W56","v":0.19147194432423767},{"$f":"Opex_Breakdown!X56","v":0.19687481702874118},{"$f":"Opex_Breakdown!Y56","v":0.19206916452648412},{"$f":"Opex_Breakdown!Z56","v":0.20620845495470538},{"$f":"Opex_Breakdown!AA56","v":0.20050345157464178},{"$f":"Opex_Breakdown!AB56","v":0.204854583226799},{"$f":"Opex_Breakdown!AC56","v":0.20954910627469178},{"$f":"Opex_Breakdown!AD56","v":0.21412362600178012},{"$f":"Opex_Breakdown!AE56","v":0.21858230704319215},{"$f":"Opex_Breakdown!AF56","v":0.22292919412278989},{"$f":"Opex_Breakdown!AG56","v":0.22716821537920132}]
[null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S50","v":0},{"$f":"Opex_Breakdown!T50","v":0},{"$f":"Opex_Breakdown!U50","v":0},{"$f":"Opex_Breakdown!V50","v":0},{"$f":"Opex_Breakdown!W50","v":0},{"$f":"Opex_Breakdown!X50","v":0.57936630241933962},{"$f":"Opex_Breakdown!Y50","v":0.57936630241933962},{"$f":"Opex_Breakdown!Z50","v":0.57936630241933962},{"$f":"Opex_Breakdown!AA50","v":0.35452895810294327},{"$f":"Opex_Breakdown!AB50","v":0.35452895810294327},{"$f":"Opex_Breakdown!AC50","v":0.35452895810294327},{"$f":"Opex_Breakdown!AD50","v":0.35452895810294327},{"$f":"Opex_Breakdown!AE50","v":0.35452895810294327},{"$f":"Opex_Breakdown!AF50","v":0.35452895810294327},{"$f":"Opex_Breakdown!AG50","v":0.35452895810294327},null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,"License fees",{"$f":"Opex_Breakdown!S54","v":9.7119137619140605E-3},{"$f":"Opex_Breakdown!T54","v":7.3387094502846296E-3},{"$f":"Opex_Breakdown!U54","v":1.241572995280899E-2},{"$f":"Opex_Breakdown!V54","v":3.76108491132E-2},{"$f":"Opex_Breakdown!W54","v":3.6828E-2},{"$f":"Opex_Breakdown!X54","v":3.6828E-2},{"$f":"Opex_Breakdown!Y54","v":3.6828E-2},{"$f":"Opex_Breakdown!Z54","v":3.6828E-2},{"$f":"Opex_Breakdown!AA54","v":3.6828E-2},{"$f":"Opex_Breakdown!AB54","v":3.6828E-2},{"$f":"Opex_Breakdown!AC54","v":3.6828E-2},{"$f":"Opex_Breakdown!AD54","v":3.6828E-2},{"$f":"Opex_Breakdown!AE54","v":3.6828E-2},{"$f":"Opex_Breakdown!AF54","v":3.6828E-2},{"$f":"Opex_Breakdown!AG54","v":3.6828E-2}]
[null,"Total prescribed opex - Water",{"$f":"SUM(C58:C65)","v":10.351820968671287},9.5754510442733434,10.101230960772845,9.7832220480000007,9.5821980007912178,11.269466436669241,11.46234859054807,11.433013360257705,11.072904322127727,11.034434657946132,10.997449553065062,10.960081599048285,10.92271759263223,10.884368445100064,10.846706998528617,null,"$m",null,"3rd regulatory period","4th regulatory period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!S17:W17)","v":84.296998194135654},{"$f":"SUM('Capex_FO input'!D16:H16)","v":88.232752904981666}]
["Total prescribed operating expenditure - Sewerage ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!S17:W17)","v":19.311779698553369},{"$f":"SUM(RollForward_FO!X17:AB17)","v":23.841133457596143}]
[null,"Operations and maintenance",{"$f":"Opex_Breakdown!S60","v":0.94853024408027342},{"$f":"Opex_Breakdown!T60","v":1.2087902851683112},{"$f":"Opex_Breakdown!U60","v":1.844770542154869},{"$f":"Opex_Breakdown!V60","v":3.2428221401497348},{"$f":"Opex_Breakdown!W60","v":3.0542059003949835},{"$f":"Opex_Breakdown!X60","v":3.8121332492177524},{"$f":"Opex_Breakdown!Y60","v":3.8866070932660919},{"$f":"Opex_Breakdown!Z60","v":3.8760491257810523},{"$f":"Opex_Breakdown!AA60","v":3.7801479163650318},{"$f":"Opex_Breakdown!AB60","v":3.7481033282055436},{"$f":"Opex_Breakdown!AC60","v":3.6988568512706554},{"$f":"Opex_Breakdown!AD60","v":3.6493071812712001},{"$f":"Opex_Breakdown!AE60","v":3.5997568510339026},{"$f":"Opex_Breakdown!AF60","v":3.5494186260330185},{"$f":"Opex_Breakdown!AG60","v":3.4996139153230237}]
[null,"Treatment",{"$f":"Opex_Breakdown!S62","v":1.2495995706996093},{"$f":"Opex_Breakdown!T62","v":1.3167741527939278},{"$f":"Opex_Breakdown!U62","v":1.1122424749391386},{"$f":"Opex_Breakdown!V62","v":1.7199255985767179},{"$f":"Opex_Breakdown!W62","v":1.7759135512021456},{"$f":"Opex_Breakdown!X62","v":1.7911189273753825},{"$f":"Opex_Breakdown!Y62","v":1.8502418563479186},{"$f":"Opex_Breakdown!Z62","v":1.8483807705129576},{"$f":"Opex_Breakdown!AA62","v":1.8498338134467005},{"$f":"Opex_Breakdown!AB62","v":1.8513443754386476},{"$f":"Opex_Breakdown!AC62","v":1.8579777951937613},{"$f":"Opex_Breakdown!AD62","v":1.8646499106588508},{"$f":"Opex_Breakdown!AE62","v":1.8713609473514281},{"$f":"Opex_Breakdown!AF62","v":1.8781111321018595},{"$f":"Opex_Breakdown!AG62","v":1.8849006930609917},null,"LABOUR COSTS"]
[null,"Customer service and billing",{"$f":"Opex_Breakdown!S63","v":0.29891112356113281},{"$f":"Opex_Breakdown!T63","v":0.40991934215161291},{"$f":"Opex_Breakdown!U63","v":0.35798688030599252},{"$f":"Opex_Breakdown!V63","v":0.24494560294651144},{"$f":"Opex_Breakdown!W63","v":0.25701937983686757},{"$f":"Opex_Breakdown!X63","v":0.27831304646209809},{"$f":"Opex_Breakdown!Y63","v":0.28012914122437604},{"$f":"Opex_Breakdown!Z63","v":0.28059122378564894},{"$f":"Opex_Breakdown!AA63","v":0.28178365444933279},{"$f":"Opex_Breakdown!AB63","v":0.28297700793281899},{"$f":"Opex_Breakdown!AC63","v":0.28463669712890599},{"$f":"Opex_Breakdown!AD63","v":0.28630612057247729},{"$f":"Opex_Breakdown!AE63","v":0.28798533535589355},{"$f":"Opex_Breakdown!AF63","v":0.28967439890636798},{"$f":"Opex_Breakdown!AG63","v":0.29137336898793026}]
[null,"GSL Payments",{"$f":"Opex_Breakdown!S64","v":0},{"$f":"Opex_Breakdown!T64","v":0},{"$f":"Opex_Breakdown!U64","v":0},{"$f":"Opex_Breakdown!V64","v":0},{"$f":"Opex_Breakdown!W64","v":0},{"$f":"Opex_Breakdown!X64","v":0},{"$f":"Opex_Breakdown!Y64","v":0},{"$f":"Opex_Breakdown!Z64","v":0},{"$f":"Opex_Breakdown!AA64","v":0},{"$f":"Opex_Breakdown!AB64","v":0},{"$f":"Opex_Breakdown!AC64","v":0},{"$f":"Opex_Breakdown!AD64","v":0},{"$f":"Opex_Breakdown!AE64","v":0},{"$f":"Opex_Breakdown!AF64","v":0},{"$f":"Opex_Breakdown!AG64","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Corporate costs",{"$f":"Opex_Breakdown!S66","v":2.426899338949414},{"$f":"Opex_Breakdown!T66","v":2.4186289574009487},{"$f":"Opex_Breakdown!U66","v":2.5017695854910116},{"$f":"Opex_Breakdown!V66","v":2.325281872483445},{"$f":"Opex_Breakdown!W66","v":2.3222212778104558},{"$f":"Opex_Breakdown!X66","v":2.4011007522346444},{"$f":"Opex_Breakdown!Y66","v":2.4222793009755765},{"$f":"Opex_Breakdown!Z66","v":2.3997994650002274},{"$f":"Opex_Breakdown!AA66","v":2.3904235212997982},{"$f":"Opex_Breakdown!AB66","v":2.3858452123377631},{"$f":"Opex_Breakdown!AC66","v":2.3937835345425942},{"$f":"Opex_Breakdown!AD66","v":2.4017684158219392},{"$f":"Opex_Breakdown!AE66","v":2.4098001292495508},{"$f":"Opex_Breakdown!AF66","v":2.4178789495007846},{"$f":"Opex_Breakdown!AG66","v":2.4260051528619964},null,null,"Labour costs per water connections",{"$f":"(#REF!*1000000)/Opex_FO!S15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!T15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!U15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!V15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!W15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!X15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Y15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Z15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AA15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AB15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AC15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AD15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AE15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AF15","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AG15","v":{"$error":"#REF!"}}]
[null,"Other operating expenditure",{"$f":"Opex_Breakdown!S67","v":1.0952880520380859},{"$f":"Opex_Breakdown!T67","v":1.091370933963757},{"$f":"Opex_Breakdown!U67","v":2.0889465645601124},{"$f":"Opex_Breakdown!V67","v":0.18666663155678961},{"$f":"Opex_Breakdown!W67","v":0.15166774084464701},{"$f":"Opex_Breakdown!X67","v":0.1559474357109383},{"$f":"Opex_Breakdown!Y67","v":0.15214080774320066},{"$f":"Opex_Breakdown!Z67","v":0.16334074747308197},{"$f":"Opex_Breakdown!AA67","v":0.15882173045876638},{"$f":"Opex_Breakdown!AB67","v":0.16226832578180134},{"$f":"Opex_Breakdown!AC67","v":0.16598692647565189},{"$f":"Opex_Breakdown!AD67","v":0.16961047077560357},{"$f":"Opex_Breakdown!AE67","v":0.17314225755034213},{"$f":"Opex_Breakdown!AF67","v":0.17658549068507726},{"$f":"Opex_Breakdown!AG67","v":0.17994328171614152}]
[null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S61","v":0},{"$f":"Opex_Breakdown!T61","v":0},{"$f":"Opex_Breakdown!U61","v":0},{"$f":"Opex_Breakdown!V61","v":0},{"$f":"Opex_Breakdown!W61","v":0},{"$f":"Opex_Breakdown!X61","v":0},{"$f":"Opex_Breakdown!Y61","v":0},{"$f":"Opex_Breakdown!Z61","v":0},{"$f":"Opex_Breakdown!AA61","v":0},{"$f":"Opex_Breakdown!AB61","v":0},{"$f":"Opex_Breakdown!AC61","v":0},{"$f":"Opex_Breakdown!AD61","v":0},{"$f":"Opex_Breakdown!AE61","v":0},{"$f":"Opex_Breakdown!AF61","v":0},{"$f":"Opex_Breakdown!AG61","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"License fees",{"$f":"Opex_Breakdown!S65","v":4.9638670338671871E-2},{"$f":"Opex_Breakdown!T65","v":8.387096514611005E-3},{"$f":"Opex_Breakdown!U65","v":9.4152618808801505E-2},{"$f":"Opex_Breakdown!V65","v":2.9792106286799996E-2},{"$f":"Opex_Breakdown!W65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!X65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!Y65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!Z65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AA65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AB65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AC65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AD65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AE65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AF65","v":2.9171999999999997E-2},{"$f":"Opex_Breakdown!AG65","v":2.9171999999999997E-2},null,null,"FTE's per water connections",{"$f":"#REF!/Opex_FO!S15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!T15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!U15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!V15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!W15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!X15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!Y15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!Z15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AA15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AB15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AC15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AD15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AE15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AF15","v":{"$error":"#REF!"}},{"$f":"#REF!/Opex_FO!AG15","v":{"$error":"#REF!"}}]
[null,"Total prescribed opex - Sewerage",{"$f":"SUM(C69:C76)","v":6.0688669996671862},6.4538707679931688,7.9998686662599257,7.7494339519999995,7.5901998500890997,8.4677854110008166,8.6205701995571662,8.5973333325529691,8.4901826360196306,8.4597102496965739,8.4304138046115682,8.4008140991000708,8.3712175205411175,8.3408405972271087,8.311008411950084]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
["Controllable opex per water connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Average unit labour cost (labour costs per FTE)",{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/#REF!","v":{"$error":"#REF!"}}]
[null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!S17*1000000)/Opex_FO!S15","v":843.367906404015},{"$f":"(Opex_Breakdown!T17*1000000)/Opex_FO!T15","v":815.4807764068654},{"$f":"(Opex_Breakdown!U17*1000000)/Opex_FO!U15","v":907.48556549857085},{"$f":"(Opex_Breakdown!V17*1000000)/Opex_FO!V15","v":871.17183981444543},{"$f":"(Opex_Breakdown!W17*1000000)/Opex_FO!W15","v":840.49649295592837},{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":924.005487255096},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":926.64993198194315},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":910.30698674377902},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":885.46392584158787},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":869.06513159770714},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":853.07830653758469},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":837.34505054667011},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":821.89199503361601},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":806.63823674222363},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":791.7090781953184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHEMICAL COSTS"]
["Controllable water opex per water connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Controllable water opex per water connections",{"$f":"(Opex_Breakdown!S12*1000000)/Opex_FO!S15","v":533.09840489223575},{"$f":"(Opex_Breakdown!T12*1000000)/Opex_FO!T15","v":487.2491895311432},{"$f":"(Opex_Breakdown!U12*1000000)/Opex_FO!U15","v":508.79092394069488},{"$f":"(Opex_Breakdown!V12*1000000)/Opex_FO!V15","v":486.11388661646055},{"$f":"(Opex_Breakdown!W12*1000000)/Opex_FO!W15","v":468.99704306940811},{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":515.59506188834371},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":517.07066204592434},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":507.9512986030287},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":494.0888706196061},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":484.93834343152054},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":476.01769504797227},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":467.23853820504206},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":458.61573322875773},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":450.10413610216074},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":441.77366563298773},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(#REF!*1000000)/Opex_FO!S19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!T19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!U19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!V19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!W19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!X19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Y19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Z19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AA19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AB19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AC19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AD19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AE19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AF19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AG19","v":{"$error":"#REF!"}}]
["Controllable sewerage opex per sewerage connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Controllable sewerage opex per sewerage connections",{"$f":"(Opex_Breakdown!S13*1000000)/Opex_FO!S17","v":362.32037135547557},{"$f":"(Opex_Breakdown!T13*1000000)/Opex_FO!T17","v":379.88351927144203},{"$f":"(Opex_Breakdown!U13*1000000)/Opex_FO!U17","v":460.1429513678554},{"$f":"(Opex_Breakdown!V13*1000000)/Opex_FO!V17","v":435.52281216999711},{"$f":"(Opex_Breakdown!W13*1000000)/Opex_FO!W17","v":420.18736086459569},{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":461.93580861792123},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":463.25783941761955},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":455.08755068241248},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":442.66781986405044},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":434.46961067169013},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":426.47735622813826},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":418.61186795063264},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":410.88645961431871},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":403.26068545173371},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":395.79718764736856},null,"ENERGY COSTS"]
[]
["TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(#REF!*1000000)/Opex_FO!S19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!T19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!U19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!V19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!W19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!X19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Y19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!Z19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AA19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AB19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AC19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AD19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AE19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AF19","v":{"$error":"#REF!"}},{"$f":"(#REF!*1000000)/Opex_FO!AG19","v":{"$error":"#REF!"}}]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Total prescribed expenditure per water connections",{"$f":"(SUM(Capex_FO_AC!S17,Opex_Breakdown!S37)*1000000)/Opex_FO!S15","v":1588.622499261719},{"$f":"(SUM(Capex_FO_AC!T17,Opex_Breakdown!T37)*1000000)/Opex_FO!T15","v":1908.4545112238022},{"$f":"(SUM(Capex_FO_AC!U17,Opex_Breakdown!U37)*1000000)/Opex_FO!U15","v":1507.9121300332167},{"$f":"(SUM(Capex_FO_AC!V17,Opex_Breakdown!V37)*1000000)/Opex_FO!V15","v":1294.2895823664528},{"$f":"(SUM(Capex_FO_AC!W17,Opex_Breakdown!W37)*1000000)/Opex_FO!W15","v":2511.5845564852543},{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1979.6377729813162},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1828.1752228990126},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":1765.6520559114256},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1738.9748670740933},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1756.0719392302153},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1830.4298874043568},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":2037.153290018977},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1809.4849301366169},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1680.2712161632953},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1607.2322292265965},null,"COMPOSITION OF RAV"]
[]
["INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Existing assets ",{"$f":"+'Rev&RAV_FO'!S37","v":117.2407699093197},{"$f":"+'Rev&RAV_FO'!T37","v":126.44120542220648},{"$f":"+'Rev&RAV_FO'!U37","v":142.42954675690208},{"$f":"+'Rev&RAV_FO'!V37","v":147.95859133249536},{"$f":"+'Rev&RAV_FO'!W37","v":145.39125508020098},{"$f":"+'Rev&RAV_FO'!X37","v":148.98641676812647},{"$f":"+'Rev&RAV_FO'!Y37","v":144.55962585849997},{"$f":"+'Rev&RAV_FO'!Z37","v":140.13283494887347},{"$f":"+'Rev&RAV_FO'!AA37","v":135.70604403924696},{"$f":"+'Rev&RAV_FO'!AB37","v":131.27925312962046},{"$f":"+'Rev&RAV_FO'!AC37","v":126.85246221999395},{"$f":"+'Rev&RAV_FO'!AD37","v":122.42567131036745},{"$f":"+'Rev&RAV_FO'!AE37","v":117.99888040074094},{"$f":"+'Rev&RAV_FO'!AF37","v":113.57208949111444},{"$f":"+'Rev&RAV_FO'!AG37","v":109.14529858148794}]
[null,"Interest cover",{"$f":"Indicators_FO!S225","v":3.3627759620249238},{"$f":"Indicators_FO!T225","v":3.6018271246615092},{"$f":"Indicators_FO!U225","v":3.1517003052444998},{"$f":"Indicators_FO!V225","v":2.8310549158915634},{"$f":"Indicators_FO!W225","v":3.5217362534464476},{"$f":"Indicators_FO!X225","v":3.4196761821451407},{"$f":"Indicators_FO!Y225","v":3.0442810682517929},{"$f":"Indicators_FO!Z225","v":3.2949474958293079},{"$f":"Indicators_FO!AA225","v":3.5545352098059535},{"$f":"Indicators_FO!AB225","v":3.7872071766792073},{"$f":"Indicators_FO!AC225","v":3.6489521180420974},{"$f":"Indicators_FO!AD225","v":3.3885669466864154},{"$f":"Indicators_FO!AE225","v":3.2722529977877075},{"$f":"Indicators_FO!AF225","v":3.2004016728386562},{"$f":"Indicators_FO!AG225","v":3.2499803800470484},null,null,"New assets",null,null,null,null,null,{"$f":"+'Rev&RAV_FO'!X54","v":0},{"$f":"+'Rev&RAV_FO'!Y54","v":19.838812820934407},{"$f":"+'Rev&RAV_FO'!Z54","v":36.463147778053546},{"$f":"+'Rev&RAV_FO'!AA54","v":52.039800044678515},{"$f":"+'Rev&RAV_FO'!AB54","v":67.79005113748822},{"$f":"+'Rev&RAV_FO'!AC54","v":84.02557399551803},{"$f":"+'Rev&RAV_FO'!AD54","v":101.78590566258973},{"$f":"+'Rev&RAV_FO'!AE54","v":124.13814677916726},{"$f":"+'Rev&RAV_FO'!AF54","v":141.5008683476438},{"$f":"+'Rev&RAV_FO'!AG54","v":155.93104943634046}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U94,U95)","v":117.2407699093197},{"$f":"SUM(V94,V95)","v":126.44120542220648},142.42954675690208,147.95859133249536,145.39125508020098,148.98641676812647,164.39843867943438,176.59598272692702,187.74584408392548,199.06930426710869,210.878036215512,224.21157697295718,242.13702717990822,255.07295783875824,265.07634801782842]
["INTERNAL FINANCING RATIO"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Internal financing ratio",{"$f":"Indicators_FO!S251","v":0.46420580124274469},{"$f":"Indicators_FO!T251","v":0.37397091852329556},{"$f":"Indicators_FO!U251","v":0.65104420963483434},{"$f":"Indicators_FO!V251","v":3.3926616247014358},{"$f":"Indicators_FO!W251","v":0.83822011489217496},{"$f":"Indicators_FO!X251","v":0.33750700232755099},{"$f":"Indicators_FO!Y251","v":0.40914798045763384},{"$f":"Indicators_FO!Z251","v":0.50291892945093708},{"$f":"Indicators_FO!AA251","v":0.58445466015375624},{"$f":"Indicators_FO!AB251","v":0.62726340329747743},{"$f":"Indicators_FO!AC251","v":0.56473016970585732},{"$f":"Indicators_FO!AD251","v":0.44644978854078304},{"$f":"Indicators_FO!AE251","v":0.54852280602298731},{"$f":"Indicators_FO!AF251","v":0.62706109443041202},{"$f":"Indicators_FO!AG251","v":0.68872273933177075}]

{"sheet":"Determination_Lookup","index":21,"n_rows":69,"n_cols":66,"rows_kept":69,"cut":false,"hidden":true,"merged":[[8,53,8,55],[8,57,8,59],[8,61,8,63]]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65]
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"South Gippsland Water"},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,D1,FALSE)","v":112.19795223049027},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,F1,FALSE)","v":4.2194114674512821},4.0267515269218332,5.7860345358295078,6.0578368847476805,6.2837970902763356,6.5037195672445591,6.6595845468558448,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,N1,FALSE)","v":26.24582167482307},27.143099987182421,27.494079066564652,27.817842898549923,28.293960359776388,28.055959060893599,28.356997557914379,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,V1,FALSE)","v":3.0319895184671664},2.7278680103526338,3.4835126938412246,3.4835126938412246,3.4835126938412246,3.4835126938412246,3.4835126938412246,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,AD1,FALSE)","v":0.79821978105360458},1.134330952122572,0.10716103419084101,0.26036262659072529,0.34555190664007979,0.41561154889234569,0.76552911303325444,null,{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AL1,FALSE)","v":1.2143842545802954},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AM1,FALSE)","v":38.36426778021125},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AN1,FALSE)","v":-40.168040557223598},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AR1,FALSE)","v":6.8893816686539537},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AS1,FALSE)","v":5.4403827145018013},{"$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$27,AX1,FALSE)","v":16.479198486595415},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$BD$27,BB1,FALSE)","v":4663},{"$f":"+VLOOKUP($B$3,$B$10:$BD$27,BC1,FALSE)","v":4585},4771,null,{"$f":"+VLOOKUP($B$3,$B$10:$BH$27,BF1,FALSE)","v":19400},{"$f":"+VLOOKUP($B$3,$B$10:$BH$27,BG1,FALSE)","v":19637},19829,null,{"$f":"+VLOOKUP($B$3,$B$10:$BL$27,BJ1,FALSE)","v":16613},{"$f":"+VLOOKUP($B$3,$B$10:$BL$27,BK1,FALSE)","v":16967},17181]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicators_FO",null,null,null,null,null,null,null,null,null,null,null,"per 2013 model",null,null,null,"per",null,null,null,"per",null,null,null,"per"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted cash and debt",null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,"total controllable opex",null,null,null,"Performance Report",null,null,null,"Performance Report",null,null,null,"Performance Report"]
[null,"$m, 2017-18",null,"RAV (Opening Base)",null,null,"RoA",null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12","$, nominal",null,null,null,null,"2017-18",null,null,null,null,null,"2016-17",null,null,null,"2013-14","2014-15","2015-16",null,"2013-14","2014-15","2015-16",null,"2013-14","2014-15","2015-16"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"Cash at the end of the financial year","Debt at the end of the financial year","Taxable Income",null,null,null,"Water","Sewerage","Recycled Water","Rural water","Bulk Water",null,null,null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]"]
[null,"Barwon Water","BW",{"$f":"+D33/KeyAssumptionsPriceControl_FO!$R$15","v":1081.5480602173591},null,{"$f":"+F33/KeyAssumptionsPriceControl_FO!$R$15","v":33.59205290461918},{"$f":"+G33/KeyAssumptionsPriceControl_FO!$R$15","v":32.585973527179569},{"$f":"+H33/KeyAssumptionsPriceControl_FO!$R$15","v":51.891162087911191},{"$f":"+I33/KeyAssumptionsPriceControl_FO!$R$15","v":53.871278256577611},{"$f":"+J33/KeyAssumptionsPriceControl_FO!$R$15","v":55.147269526323001},{"$f":"+K33/KeyAssumptionsPriceControl_FO!$R$15","v":56.309466907030853},{"$f":"+L33/KeyAssumptionsPriceControl_FO!$R$15","v":56.822822765549546},null,{"$f":"+N33/KeyAssumptionsPriceControl_FO!$R$15","v":179.9867244052335},{"$f":"+O33/KeyAssumptionsPriceControl_FO!$R$15","v":188.36039182713708},{"$f":"+P33/KeyAssumptionsPriceControl_FO!$R$15","v":188.06608368851684},{"$f":"+Q33/KeyAssumptionsPriceControl_FO!$R$15","v":190.67831678393478},{"$f":"+R33/KeyAssumptionsPriceControl_FO!$R$15","v":192.89670703371203},{"$f":"+S33/KeyAssumptionsPriceControl_FO!$R$15","v":196.01667028970667},{"$f":"+T33/KeyAssumptionsPriceControl_FO!$R$15","v":197.2179884458001},null,{"$f":"+V33/KeyAssumptionsPriceControl_FO!$R$15","v":15.543127695009257},{"$f":"+W33/KeyAssumptionsPriceControl_FO!$R$15","v":15.397933922687656},{"$f":"+X33/KeyAssumptionsPriceControl_FO!$R$15","v":30.706157496195384},{"$f":"+Y33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183680952481694},{"$f":"+Z33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183680952481694},{"$f":"+AA33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183680952481694},{"$f":"+AB33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183680952481694},null,{"$f":"+AD33/KeyAssumptionsPriceControl_FO!$R$15","v":12.824638213998615},{"$f":"+AE33/KeyAssumptionsPriceControl_FO!$R$15","v":15.629098653486134},{"$f":"+AF33/KeyAssumptionsPriceControl_FO!$R$15","v":0.69308007969816698},{"$f":"+AG33/KeyAssumptionsPriceControl_FO!$R$15","v":1.8266396499533011},{"$f":"+AH33/KeyAssumptionsPriceControl_FO!$R$15","v":2.8620853170476974},{"$f":"+AI33/KeyAssumptionsPriceControl_FO!$R$15","v":3.9777132098890959},{"$f":"+AJ33/KeyAssumptionsPriceControl_FO!$R$15","v":4.9090688660863657},null,7.8052994783743062,548.05953451237428,-100.25407577386753,null,null,null,{"$f":"+AR33/KeyAssumptionsPriceControl_FO!$R$15","v":24.950777952856342},{"$f":"+AS33/KeyAssumptionsPriceControl_FO!$R$15","v":25.029352158355376},{"$f":"+AT33/KeyAssumptionsPriceControl_FO!$R$15","v":0.6492773178426573},{"$f":"+AU33/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV33/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX33/KeyAssumptionsPriceControl_FO!$R$15","v":98.511346783387665},null,null,null,29418.199000000001,30533.217865999992,35080,null,145600,148214,151418,null,130618,132877,135561]
[null,"Central Highlands Water","CHW",{"$f":"+D34/KeyAssumptionsPriceControl_FO!$R$15","v":319.18703016513319},null,{"$f":"+F34/KeyAssumptionsPriceControl_FO!$R$15","v":8.5540047932544852},{"$f":"+G34/KeyAssumptionsPriceControl_FO!$R$15","v":8.3134290518938982},{"$f":"+H34/KeyAssumptionsPriceControl_FO!$R$15","v":15.044012853507697},{"$f":"+I34/KeyAssumptionsPriceControl_FO!$R$15","v":15.342068103294098},{"$f":"+J34/KeyAssumptionsPriceControl_FO!$R$15","v":15.56074700382637},{"$f":"+K34/KeyAssumptionsPriceControl_FO!$R$15","v":15.841384079313954},{"$f":"+L34/KeyAssumptionsPriceControl_FO!$R$15","v":16.083094639720908},null,{"$f":"+N34/KeyAssumptionsPriceControl_FO!$R$15","v":85.885534226128144},{"$f":"+O34/KeyAssumptionsPriceControl_FO!$R$15","v":86.769160786190355},{"$f":"+P34/KeyAssumptionsPriceControl_FO!$R$15","v":84.664567162671517},{"$f":"+Q34/KeyAssumptionsPriceControl_FO!$R$15","v":85.570427429348115},{"$f":"+R34/KeyAssumptionsPriceControl_FO!$R$15","v":86.393778666122913},{"$f":"+S34/KeyAssumptionsPriceControl_FO!$R$15","v":87.198672260005495},{"$f":"+T34/KeyAssumptionsPriceControl_FO!$R$15","v":88.486512048599124},null,{"$f":"+V34/KeyAssumptionsPriceControl_FO!$R$15","v":2.8015612232397653},{"$f":"+W34/KeyAssumptionsPriceControl_FO!$R$15","v":2.8015612232397653},{"$f":"+X34/KeyAssumptionsPriceControl_FO!$R$15","v":13.048986531317494},{"$f":"+Y34/KeyAssumptionsPriceControl_FO!$R$15","v":12.566174029658747},{"$f":"+Z34/KeyAssumptionsPriceControl_FO!$R$15","v":12.101225590561372},{"$f":"+AA34/KeyAssumptionsPriceControl_FO!$R$15","v":11.653480243710604},{"$f":"+AB34/KeyAssumptionsPriceControl_FO!$R$15","v":11.222301474693312},null,{"$f":"+AD34/KeyAssumptionsPriceControl_FO!$R$15","v":6.654453682254168},{"$f":"+AE34/KeyAssumptionsPriceControl_FO!$R$15","v":7.1723562240494045},{"$f":"+AF34/KeyAssumptionsPriceControl_FO!$R$15","v":0.49153385926655779},{"$f":"+AG34/KeyAssumptionsPriceControl_FO!$R$15","v":1.3090170335072056},{"$f":"+AH34/KeyAssumptionsPriceControl_FO!$R$15","v":2.0721449504058858},{"$f":"+AI34/KeyAssumptionsPriceControl_FO!$R$15","v":2.9350975366603103},{"$f":"+AJ34/KeyAssumptionsPriceControl_FO!$R$15","v":3.7927573337843219},null,3.5120587595000003,165.67962901918216,-18.21496905352484,null,null,null,{"$f":"+AR34/KeyAssumptionsPriceControl_FO!$R$15","v":13.897591759556066},{"$f":"+AS34/KeyAssumptionsPriceControl_FO!$R$15","v":10.211164761539708},{"$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$15","v":52.517629588333293},null,null,null,13474.4,13065,16311,null,65188,66192,67022,null,55399,56486,57448]
[null,"City West Water","CWW",{"$f":"+D35/KeyAssumptionsPriceControl_FO!$R$15","v":1648.578923134907},null,{"$f":"+F35/KeyAssumptionsPriceControl_FO!$R$15","v":56.289000993072875},{"$f":"+G35/KeyAssumptionsPriceControl_FO!$R$15","v":55.381545450625552},{"$f":"+H35/KeyAssumptionsPriceControl_FO!$R$15","v":78.181336871288437},{"$f":"+I35/KeyAssumptionsPriceControl_FO!$R$15","v":82.327113013907933},{"$f":"+J35/KeyAssumptionsPriceControl_FO!$R$15","v":84.591609491674035},{"$f":"+K35/KeyAssumptionsPriceControl_FO!$R$15","v":87.300618937294587},{"$f":"+L35/KeyAssumptionsPriceControl_FO!$R$15","v":90.397902500724399},null,{"$f":"+N35/KeyAssumptionsPriceControl_FO!$R$15","v":486.37610679146832},{"$f":"+O35/KeyAssumptionsPriceControl_FO!$R$15","v":560.21120135533397},{"$f":"+P35/KeyAssumptionsPriceControl_FO!$R$15","v":617.86096901482802},{"$f":"+Q35/KeyAssumptionsPriceControl_FO!$R$15","v":641.11600031818546},{"$f":"+R35/KeyAssumptionsPriceControl_FO!$R$15","v":648.44348937409393},{"$f":"+S35/KeyAssumptionsPriceControl_FO!$R$15","v":652.9618046279661},{"$f":"+T35/KeyAssumptionsPriceControl_FO!$R$15","v":663.06425559679997},null,{"$f":"+V35/KeyAssumptionsPriceControl_FO!$R$15","v":17.744282665259064},{"$f":"+W35/KeyAssumptionsPriceControl_FO!$R$15","v":17.744282665259064},{"$f":"+X35/KeyAssumptionsPriceControl_FO!$R$15","v":37.384263944785069},{"$f":"+Y35/KeyAssumptionsPriceControl_FO!$R$15","v":36.386859364428524},{"$f":"+Z35/KeyAssumptionsPriceControl_FO!$R$15","v":35.180918884525639},{"$f":"+AA35/KeyAssumptionsPriceControl_FO!$R$15","v":34.074812812653768},{"$f":"+AB35/KeyAssumptionsPriceControl_FO!$R$15","v":33.291403550817002},null,{"$f":"+AD35/KeyAssumptionsPriceControl_FO!$R$15","v":14.430555742254011},{"$f":"+AE35/KeyAssumptionsPriceControl_FO!$R$15","v":17.614357149664162},{"$f":"+AF35/KeyAssumptionsPriceControl_FO!$R$15","v":4.6184953131772168},{"$f":"+AG35/KeyAssumptionsPriceControl_FO!$R$15","v":13.737812843299073},{"$f":"+AH35/KeyAssumptionsPriceControl_FO!$R$15","v":19.832856948286214},{"$f":"+AI35/KeyAssumptionsPriceControl_FO!$R$15","v":23.13884818404749},{"$f":"+AJ35/KeyAssumptionsPriceControl_FO!$R$15","v":26.309205031163273},null,22.321710719662796,782.29536370496248,82.866941797891641,null,null,null,{"$f":"+AR35/KeyAssumptionsPriceControl_FO!$R$15","v":56.809118324374872},{"$f":"+AS35/KeyAssumptionsPriceControl_FO!$R$15","v":30.400388509791547},{"$f":"+AT35/KeyAssumptionsPriceControl_FO!$R$15","v":57.06638859651833},{"$f":"+AU35/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV35/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX35/KeyAssumptionsPriceControl_FO!$R$15","v":113.92922528587931},null,null,null,93745,97231,103642.45,null,403185,414224,429233,null,399764,410794,425764]
[null,"Coliban Water","CW",{"$f":"+D36/KeyAssumptionsPriceControl_FO!$R$15","v":329.02573398517063},null,{"$f":"+F36/KeyAssumptionsPriceControl_FO!$R$15","v":9.2060324918544456},{"$f":"+G36/KeyAssumptionsPriceControl_FO!$R$15","v":8.9489194257023872},{"$f":"+H36/KeyAssumptionsPriceControl_FO!$R$15","v":17.665050883734271},{"$f":"+I36/KeyAssumptionsPriceControl_FO!$R$15","v":19.582311832111166},{"$f":"+J36/KeyAssumptionsPriceControl_FO!$R$15","v":20.71727606040357},{"$f":"+K36/KeyAssumptionsPriceControl_FO!$R$15","v":21.505753872543057},{"$f":"+L36/KeyAssumptionsPriceControl_FO!$R$15","v":22.222946391160342},null,{"$f":"+N36/KeyAssumptionsPriceControl_FO!$R$15","v":100.63872062996104},{"$f":"+O36/KeyAssumptionsPriceControl_FO!$R$15","v":103.53644079097501},{"$f":"+P36/KeyAssumptionsPriceControl_FO!$R$15","v":104.68897095589439},{"$f":"+Q36/KeyAssumptionsPriceControl_FO!$R$15","v":108.38774612132319},{"$f":"+R36/KeyAssumptionsPriceControl_FO!$R$15","v":111.74136865422338},{"$f":"+S36/KeyAssumptionsPriceControl_FO!$R$15","v":114.0739040365462},{"$f":"+T36/KeyAssumptionsPriceControl_FO!$R$15","v":115.138061336379},null,{"$f":"+V36/KeyAssumptionsPriceControl_FO!$R$15","v":4.5914560608673618},{"$f":"+W36/KeyAssumptionsPriceControl_FO!$R$15","v":4.2745117374794068},{"$f":"+X36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425028486462},{"$f":"+Y36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425028486462},{"$f":"+Z36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425028486462},{"$f":"+AA36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425028486462},{"$f":"+AB36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425028486462},null,{"$f":"+AD36/KeyAssumptionsPriceControl_FO!$R$15","v":6.1946211955994093},{"$f":"+AE36/KeyAssumptionsPriceControl_FO!$R$15","v":6.9523943555226442},{"$f":"+AF36/KeyAssumptionsPriceControl_FO!$R$15","v":0.56317682612922748},{"$f":"+AG36/KeyAssumptionsPriceControl_FO!$R$15","v":1.8286153129634837},{"$f":"+AH36/KeyAssumptionsPriceControl_FO!$R$15","v":3.2543596170051377},{"$f":"+AI36/KeyAssumptionsPriceControl_FO!$R$15","v":4.3850769126149061},{"$f":"+AJ36/KeyAssumptionsPriceControl_FO!$R$15","v":5.3751721298209914},null,1.1920000000000002,303.2443544622846,-55.93563404295989,null,null,null,{"$f":"+AR36/KeyAssumptionsPriceControl_FO!$R$15","v":16.155708784639589},{"$f":"+AS36/KeyAssumptionsPriceControl_FO!$R$15","v":10.9361879586085},{"$f":"+AT36/KeyAssumptionsPriceControl_FO!$R$15","v":1.7373334896309021},{"$f":"+AU36/KeyAssumptionsPriceControl_FO!$R$15","v":9.2001095534458521},{"$f":"+AV36/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX36/KeyAssumptionsPriceControl_FO!$R$15","v":63.391129689928349},null,null,null,18631.239999999998,19246,21568,null,70893,72117,73228,null,63743,65038,66088]
[null,"East Gippsland Water","EGW",{"$f":"+D37/KeyAssumptionsPriceControl_FO!$R$15","v":136.60078529637497},null,{"$f":"+F37/KeyAssumptionsPriceControl_FO!$R$15","v":4.7552721832700033},{"$f":"+G37/KeyAssumptionsPriceControl_FO!$R$15","v":4.5356767613075561},{"$f":"+H37/KeyAssumptionsPriceControl_FO!$R$15","v":6.1203334293886149},{"$f":"+I37/KeyAssumptionsPriceControl_FO!$R$15","v":6.3511868978041939},{"$f":"+J37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5209198617947752},{"$f":"+K37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5346028417463842},{"$f":"+L37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5423379482595525},null,{"$f":"+N37/KeyAssumptionsPriceControl_FO!$R$15","v":31.407509293155233},{"$f":"+O37/KeyAssumptionsPriceControl_FO!$R$15","v":31.44619838421923},{"$f":"+P37/KeyAssumptionsPriceControl_FO!$R$15","v":31.263056323240541},{"$f":"+Q37/KeyAssumptionsPriceControl_FO!$R$15","v":32.237047768268091},{"$f":"+R37/KeyAssumptionsPriceControl_FO!$R$15","v":33.317466482667257},{"$f":"+S37/KeyAssumptionsPriceControl_FO!$R$15","v":33.762608081706261},{"$f":"+T37/KeyAssumptionsPriceControl_FO!$R$15","v":34.338463071419596},null,{"$f":"+V37/KeyAssumptionsPriceControl_FO!$R$15","v":3.3940028037749914},{"$f":"+W37/KeyAssumptionsPriceControl_FO!$R$15","v":3.3940028037749914},{"$f":"+X37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605603667947944},{"$f":"+Y37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605603667947944},{"$f":"+Z37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605603667947944},{"$f":"+AA37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605603667947944},{"$f":"+AB37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605603667947944},null,{"$f":"+AD37/KeyAssumptionsPriceControl_FO!$R$15","v":2.569818059775073},{"$f":"+AE37/KeyAssumptionsPriceControl_FO!$R$15","v":2.7962402219089317},{"$f":"+AF37/KeyAssumptionsPriceControl_FO!$R$15","v":0.2242593003263158},{"$f":"+AG37/KeyAssumptionsPriceControl_FO!$R$15","v":0.74058653690474641},{"$f":"+AH37/KeyAssumptionsPriceControl_FO!$R$15","v":1.2496937710142024},{"$f":"+AI37/KeyAssumptionsPriceControl_FO!$R$15","v":1.6522559352351247},{"$f":"+AJ37/KeyAssumptionsPriceControl_FO!$R$15","v":2.0250647068163907},null,1.3264384943790071,39.310870003804311,-19.742432538244017,null,null,null,{"$f":"+AR37/KeyAssumptionsPriceControl_FO!$R$15","v":2.8952326431246242},{"$f":"+AS37/KeyAssumptionsPriceControl_FO!$R$15","v":6.7137145944731396},{"$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$15","v":18.05815871581277},null,null,null,4650.5583803841837,4470.17,4663,null,22565,22865,23157,null,18853,19095,19356]
[null,"Gippsland Water","CGW",{"$f":"+D38/KeyAssumptionsPriceControl_FO!$R$15","v":500.57048383872689},null,{"$f":"+F38/KeyAssumptionsPriceControl_FO!$R$15","v":18.568645518734556},{"$f":"+G38/KeyAssumptionsPriceControl_FO!$R$15","v":18.036299072386615},{"$f":"+H38/KeyAssumptionsPriceControl_FO!$R$15","v":24.745173272790964},{"$f":"+I38/KeyAssumptionsPriceControl_FO!$R$15","v":26.311181265523519},{"$f":"+J38/KeyAssumptionsPriceControl_FO!$R$15","v":27.779598850819966},{"$f":"+K38/KeyAssumptionsPriceControl_FO!$R$15","v":28.498197998604024},{"$f":"+L38/KeyAssumptionsPriceControl_FO!$R$15","v":29.136286829692853},null,{"$f":"+N38/KeyAssumptionsPriceControl_FO!$R$15","v":112.62269850397379},{"$f":"+O38/KeyAssumptionsPriceControl_FO!$R$15","v":116.10849900496106},{"$f":"+P38/KeyAssumptionsPriceControl_FO!$R$15","v":116.31980698571037},{"$f":"+Q38/KeyAssumptionsPriceControl_FO!$R$15","v":118.28194242438499},{"$f":"+R38/KeyAssumptionsPriceControl_FO!$R$15","v":121.39784640750072},{"$f":"+S38/KeyAssumptionsPriceControl_FO!$R$15","v":122.65531269168034},{"$f":"+T38/KeyAssumptionsPriceControl_FO!$R$15","v":124.2344884021457},null,{"$f":"+V38/KeyAssumptionsPriceControl_FO!$R$15","v":8.2007103630074649},{"$f":"+W38/KeyAssumptionsPriceControl_FO!$R$15","v":8.2007103630074649},{"$f":"+X38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811016967967},{"$f":"+Y38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811016967967},{"$f":"+Z38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811016967967},{"$f":"+AA38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811016967967},{"$f":"+AB38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811016967967},null,{"$f":"+AD38/KeyAssumptionsPriceControl_FO!$R$15","v":4.7942271111514483},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!$R$15","v":5.9482569011459434},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!$R$15","v":0.47812106065070731},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!$R$15","v":1.4734407682723485},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!$R$15","v":2.7406352477716185},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!$R$15","v":3.9399224935952932},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!$R$15","v":4.8748533829855738},null,5.0926914432492554,217.63237134891938,-196.59419757786867,null,null,null,{"$f":"+AR38/KeyAssumptionsPriceControl_FO!$R$15","v":19.937863011721397},{"$f":"+AS38/KeyAssumptionsPriceControl_FO!$R$15","v":17.105761205828667},{"$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$15","v":72.883362433056391},null,null,null,14936,14574,15441,null,65973,66877,67930,null,57203,58395,60311]
[null,"Goulburn Valley Water","GVW",{"$f":"+D39/KeyAssumptionsPriceControl_FO!$R$15","v":271.19574242856601},null,{"$f":"+F39/KeyAssumptionsPriceControl_FO!$R$15","v":9.7773788939931485},{"$f":"+G39/KeyAssumptionsPriceControl_FO!$R$15","v":9.3548450897958979},{"$f":"+H39/KeyAssumptionsPriceControl_FO!$R$15","v":12.809298461531244},{"$f":"+I39/KeyAssumptionsPriceControl_FO!$R$15","v":13.703773171644055},{"$f":"+J39/KeyAssumptionsPriceControl_FO!$R$15","v":14.596708896271293},{"$f":"+K39/KeyAssumptionsPriceControl_FO!$R$15","v":15.423509289726251},{"$f":"+L39/KeyAssumptionsPriceControl_FO!$R$15","v":16.098250428317112},null,{"$f":"+N39/KeyAssumptionsPriceControl_FO!$R$15","v":68.393733619558446},{"$f":"+O39/KeyAssumptionsPriceControl_FO!$R$15","v":69.710361247727178},{"$f":"+P39/KeyAssumptionsPriceControl_FO!$R$15","v":69.501485879102603},{"$f":"+Q39/KeyAssumptionsPriceControl_FO!$R$15","v":70.093982121096388},{"$f":"+R39/KeyAssumptionsPriceControl_FO!$R$15","v":71.146699973374567},{"$f":"+S39/KeyAssumptionsPriceControl_FO!$R$15","v":73.474222327815141},{"$f":"+T39/KeyAssumptionsPriceControl_FO!$R$15","v":74.759310140658584},null,{"$f":"+V39/KeyAssumptionsPriceControl_FO!$R$15","v":6.4635633771141725},{"$f":"+W39/KeyAssumptionsPriceControl_FO!$R$15","v":6.4635633771141725},{"$f":"+X39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528081502251482},{"$f":"+Y39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528081502251482},{"$f":"+Z39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528081502251482},{"$f":"+AA39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528081502251482},{"$f":"+AB39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528081502251482},null,{"$f":"+AD39/KeyAssumptionsPriceControl_FO!$R$15","v":3.3561754886491237},{"$f":"+AE39/KeyAssumptionsPriceControl_FO!$R$15","v":3.8762364346263718},{"$f":"+AF39/KeyAssumptionsPriceControl_FO!$R$15","v":0.39165702483174636},{"$f":"+AG39/KeyAssumptionsPriceControl_FO!$R$15","v":1.0701436322942266},{"$f":"+AH39/KeyAssumptionsPriceControl_FO!$R$15","v":1.950798670944569},{"$f":"+AI39/KeyAssumptionsPriceControl_FO!$R$15","v":2.8820809034734336},{"$f":"+AJ39/KeyAssumptionsPriceControl_FO!$R$15","v":3.6920335268870308},null,2.8441188328465179,93.701514653544919,-94.518155863652083,null,null,null,{"$f":"+AR39/KeyAssumptionsPriceControl_FO!$R$15","v":21.584553886507706},{"$f":"+AS39/KeyAssumptionsPriceControl_FO!$R$15","v":7.4385633333383376},{"$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$15","v":42.031792163551259},null,null,null,23125,24440,26256,null,55855,56537,57236,null,49062,49682,50348]
[null,"GWM Water","GWMW",{"$f":"+D40/KeyAssumptionsPriceControl_FO!$R$15","v":319.5800150344412},null,{"$f":"+F40/KeyAssumptionsPriceControl_FO!$R$15","v":7.3031621821817714},{"$f":"+G40/KeyAssumptionsPriceControl_FO!$R$15","v":6.9714187370145959},{"$f":"+H40/KeyAssumptionsPriceControl_FO!$R$15","v":15.291002614267336},{"$f":"+I40/KeyAssumptionsPriceControl_FO!$R$15","v":15.968995293645223},{"$f":"+J40/KeyAssumptionsPriceControl_FO!$R$15","v":16.251928897515668},{"$f":"+K40/KeyAssumptionsPriceControl_FO!$R$15","v":16.22310001626515},{"$f":"+L40/KeyAssumptionsPriceControl_FO!$R$15","v":16.095090188992714},null,{"$f":"+N40/KeyAssumptionsPriceControl_FO!$R$15","v":62.254038760174431},{"$f":"+O40/KeyAssumptionsPriceControl_FO!$R$15","v":63.108090185286713},{"$f":"+P40/KeyAssumptionsPriceControl_FO!$R$15","v":61.000743437054979},{"$f":"+Q40/KeyAssumptionsPriceControl_FO!$R$15","v":61.686214990400842},{"$f":"+R40/KeyAssumptionsPriceControl_FO!$R$15","v":62.616012603400584},{"$f":"+S40/KeyAssumptionsPriceControl_FO!$R$15","v":62.59944386403108},{"$f":"+T40/KeyAssumptionsPriceControl_FO!$R$15","v":62.346370215015057},null,{"$f":"+V40/KeyAssumptionsPriceControl_FO!$R$15","v":3.4471581951772992},{"$f":"+W40/KeyAssumptionsPriceControl_FO!$R$15","v":3.4471581951772992},{"$f":"+X40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122011860694229},{"$f":"+Y40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122011860694229},{"$f":"+Z40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122011860694229},{"$f":"+AA40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122011860694229},{"$f":"+AB40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122011860694229},null,{"$f":"+AD40/KeyAssumptionsPriceControl_FO!$R$15","v":4.1073098976275038},{"$f":"+AE40/KeyAssumptionsPriceControl_FO!$R$15","v":4.703294721327107},{"$f":"+AF40/KeyAssumptionsPriceControl_FO!$R$15","v":0.40417886453428264},{"$f":"+AG40/KeyAssumptionsPriceControl_FO!$R$15","v":1.3852526970326875},{"$f":"+AH40/KeyAssumptionsPriceControl_FO!$R$15","v":2.2129901603195972},{"$f":"+AI40/KeyAssumptionsPriceControl_FO!$R$15","v":2.6677410885622699},{"$f":"+AJ40/KeyAssumptionsPriceControl_FO!$R$15","v":3.1042719241923487},null,2.4061278571428586,277.03663514716902,-394.21142101140106,null,null,null,{"$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$15","v":31.790261476468594},null,null,null,9305.5,9344.5,11992.1,null,31295,31445,31613,null,25285,25416,25565]
[null,"Lower Murray Water - Urban","LMW-U",{"$f":"+D41/KeyAssumptionsPriceControl_FO!$R$15","v":147.26949279743056},null,{"$f":"+F41/KeyAssumptionsPriceControl_FO!$R$15","v":3.8076343243984683},{"$f":"+G41/KeyAssumptionsPriceControl_FO!$R$15","v":3.6222589495345709},{"$f":"+H41/KeyAssumptionsPriceControl_FO!$R$15","v":7.0744231182218327},{"$f":"+I41/KeyAssumptionsPriceControl_FO!$R$15","v":7.4393694835944855},{"$f":"+J41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6296292336441978},{"$f":"+K41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6484990211999033},{"$f":"+L41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6197274784312743},null,{"$f":"+N41/KeyAssumptionsPriceControl_FO!$R$15","v":33.617845246313635},{"$f":"+O41/KeyAssumptionsPriceControl_FO!$R$15","v":34.621485972049364},{"$f":"+P41/KeyAssumptionsPriceControl_FO!$R$15","v":33.651944887898843},{"$f":"+Q41/KeyAssumptionsPriceControl_FO!$R$15","v":34.71215617505618},{"$f":"+R41/KeyAssumptionsPriceControl_FO!$R$15","v":35.775101037744342},{"$f":"+S41/KeyAssumptionsPriceControl_FO!$R$15","v":35.601339246598329},{"$f":"+T41/KeyAssumptionsPriceControl_FO!$R$15","v":36.061148510183266},null,{"$f":"+V41/KeyAssumptionsPriceControl_FO!$R$15","v":2.6039667694955955},{"$f":"+W41/KeyAssumptionsPriceControl_FO!$R$15","v":2.5320882729057712},{"$f":"+X41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4640364298683561},{"$f":"+Y41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4640364298683561},{"$f":"+Z41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4318556691048752},{"$f":"+AA41/KeyAssumptionsPriceControl_FO!$R$15","v":5.3445079881564288},{"$f":"+AB41/KeyAssumptionsPriceControl_FO!$R$15","v":5.3433545229805386},null,{"$f":"+AD41/KeyAssumptionsPriceControl_FO!$R$15","v":2.0187220697743324},{"$f":"+AE41/KeyAssumptionsPriceControl_FO!$R$15","v":2.3782834389817422},{"$f":"+AF41/KeyAssumptionsPriceControl_FO!$R$15","v":0.3393049199844772},{"$f":"+AG41/KeyAssumptionsPriceControl_FO!$R$15","v":0.92789219725750149},{"$f":"+AH41/KeyAssumptionsPriceControl_FO!$R$15","v":1.3920978467485337},{"$f":"+AI41/KeyAssumptionsPriceControl_FO!$R$15","v":1.76165492142455},{"$f":"+AJ41/KeyAssumptionsPriceControl_FO!$R$15","v":2.108426057394162},null,1.408233893933905,46.35025268287184,1.6829408938371717,null,null,null,{"$f":"+AR41/KeyAssumptionsPriceControl_FO!$R$15","v":4.2423845025811193},{"$f":"+AS41/KeyAssumptionsPriceControl_FO!$R$15","v":5.5679218879818615},{"$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$15","v":19.171920396802385},null,null,null,16962,18228,19397,null,32581,32942,33244,null,28084,28519,28691]
[null,"Lower Murray Water - Rural","LMW-R",{"$f":"+D42/KeyAssumptionsPriceControl_FO!$R$15","v":68.309510208347973},null,{"$f":"+F42/KeyAssumptionsPriceControl_FO!$R$15","v":0.90296184679736247},{"$f":"+G42/KeyAssumptionsPriceControl_FO!$R$15","v":0.87461352303615947},{"$f":"+H42/KeyAssumptionsPriceControl_FO!$R$15","v":3.7162769747621716},{"$f":"+I42/KeyAssumptionsPriceControl_FO!$R$15","v":4.2531997706651437},{"$f":"+J42/KeyAssumptionsPriceControl_FO!$R$15","v":4.4034817766859158},{"$f":"+K42/KeyAssumptionsPriceControl_FO!$R$15","v":4.3838834662575099},{"$f":"+L42/KeyAssumptionsPriceControl_FO!$R$15","v":4.3591153295367846},null,{"$f":"+N42/KeyAssumptionsPriceControl_FO!$R$15","v":19.797673850027557},{"$f":"+O42/KeyAssumptionsPriceControl_FO!$R$15","v":20.508276997776544},{"$f":"+P42/KeyAssumptionsPriceControl_FO!$R$15","v":29.517784373763124},{"$f":"+Q42/KeyAssumptionsPriceControl_FO!$R$15","v":30.229936240337342},{"$f":"+R42/KeyAssumptionsPriceControl_FO!$R$15","v":30.58379891682106},{"$f":"+S42/KeyAssumptionsPriceControl_FO!$R$15","v":30.715983041451775},{"$f":"+T42/KeyAssumptionsPriceControl_FO!$R$15","v":30.752114587376571},null,{"$f":"+V42/KeyAssumptionsPriceControl_FO!$R$15","v":0.49102181787812227},{"$f":"+W42/KeyAssumptionsPriceControl_FO!$R$15","v":0.48650658768060334},{"$f":"+X42/KeyAssumptionsPriceControl_FO!$R$15","v":2.1921976341605465},{"$f":"+Y42/KeyAssumptionsPriceControl_FO!$R$15","v":2.0652490462067243},{"$f":"+Z42/KeyAssumptionsPriceControl_FO!$R$15","v":1.9023866638218834},{"$f":"+AA42/KeyAssumptionsPriceControl_FO!$R$15","v":1.7520383286870045},{"$f":"+AB42/KeyAssumptionsPriceControl_FO!$R$15","v":1.6527014638808892},null,{"$f":"+AD42/KeyAssumptionsPriceControl_FO!$R$15","v":1.1651229025237526},{"$f":"+AE42/KeyAssumptionsPriceControl_FO!$R$15","v":1.3791604485953151},{"$f":"+AF42/KeyAssumptionsPriceControl_FO!$R$15","v":0.26239174210136057},{"$f":"+AG42/KeyAssumptionsPriceControl_FO!$R$15","v":0.66582675644734313},{"$f":"+AH42/KeyAssumptionsPriceControl_FO!$R$15","v":0.8762777545495638},{"$f":"+AI42/KeyAssumptionsPriceControl_FO!$R$15","v":1.0159376568002978},{"$f":"+AJ42/KeyAssumptionsPriceControl_FO!$R$15","v":1.158486646660424},null,1.2379854815949998,23.578177295497269,-35.81147418762869,null,null,null,{"$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$15","v":15.356711162598117}]
[null,"North East Water","NEW",{"$f":"+D43/KeyAssumptionsPriceControl_FO!$R$15","v":204.23629588516764},null,{"$f":"+F43/KeyAssumptionsPriceControl_FO!$R$15","v":7.9006650590140062},{"$f":"+G43/KeyAssumptionsPriceControl_FO!$R$15","v":7.6253430808488236},{"$f":"+H43/KeyAssumptionsPriceControl_FO!$R$15","v":9.7749748109701198},{"$f":"+I43/KeyAssumptionsPriceControl_FO!$R$15","v":10.190238411411945},{"$f":"+J43/KeyAssumptionsPriceControl_FO!$R$15","v":10.420817785721837},{"$f":"+K43/KeyAssumptionsPriceControl_FO!$R$15","v":10.6353888520401},{"$f":"+L43/KeyAssumptionsPriceControl_FO!$R$15","v":10.788431096510735},null,{"$f":"+N43/KeyAssumptionsPriceControl_FO!$R$15","v":58.465138999675354},{"$f":"+O43/KeyAssumptionsPriceControl_FO!$R$15","v":60.070710668716501},{"$f":"+P43/KeyAssumptionsPriceControl_FO!$R$15","v":56.147500798181291},{"$f":"+Q43/KeyAssumptionsPriceControl_FO!$R$15","v":57.178016736352696},{"$f":"+R43/KeyAssumptionsPriceControl_FO!$R$15","v":57.885935783444133},{"$f":"+S43/KeyAssumptionsPriceControl_FO!$R$15","v":58.57824946709686},{"$f":"+T43/KeyAssumptionsPriceControl_FO!$R$15","v":59.551622363619103},null,{"$f":"+V43/KeyAssumptionsPriceControl_FO!$R$15","v":4.7469306580204167},{"$f":"+W43/KeyAssumptionsPriceControl_FO!$R$15","v":4.7469306580204167},{"$f":"+X43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768038453719729},{"$f":"+Y43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768038453719729},{"$f":"+Z43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768038453719729},{"$f":"+AA43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768038453719729},{"$f":"+AB43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768038453719729},null,{"$f":"+AD43/KeyAssumptionsPriceControl_FO!$R$15","v":3.4532138432044928},{"$f":"+AE43/KeyAssumptionsPriceControl_FO!$R$15","v":3.9888361722272063},{"$f":"+AF43/KeyAssumptionsPriceControl_FO!$R$15","v":0.24509245581929617},{"$f":"+AG43/KeyAssumptionsPriceControl_FO!$R$15","v":0.64266131337678367},{"$f":"+AH43/KeyAssumptionsPriceControl_FO!$R$15","v":1.0855077391664538},{"$f":"+AI43/KeyAssumptionsPriceControl_FO!$R$15","v":1.5587712918568346},{"$f":"+AJ43/KeyAssumptionsPriceControl_FO!$R$15","v":2.3633803468500099},null,2.457897195370617,6.786276112071036,-47.306199838281344,null,null,null,{"$f":"+AR43/KeyAssumptionsPriceControl_FO!$R$15","v":6.7838923325795335},{"$f":"+AS43/KeyAssumptionsPriceControl_FO!$R$15","v":5.3257569422737188},{"$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$15","v":36.294000099504785},null,null,null,14264,13471,15685.405000000001,null,48285,49114,49576,null,43074,44006,44780]
[null,"South East Water","SEW",{"$f":"+D44/KeyAssumptionsPriceControl_FO!$R$15","v":2794.7968698822933},null,{"$f":"+F44/KeyAssumptionsPriceControl_FO!$R$15","v":110.15180626007121},{"$f":"+G44/KeyAssumptionsPriceControl_FO!$R$15","v":108.26611063850285},{"$f":"+H44/KeyAssumptionsPriceControl_FO!$R$15","v":134.49139078604836},{"$f":"+I44/KeyAssumptionsPriceControl_FO!$R$15","v":144.05577053700293},{"$f":"+J44/KeyAssumptionsPriceControl_FO!$R$15","v":152.03187741361842},{"$f":"+K44/KeyAssumptionsPriceControl_FO!$R$15","v":158.38671222856453},{"$f":"+L44/KeyAssumptionsPriceControl_FO!$R$15","v":163.85385789871276},null,{"$f":"+N44/KeyAssumptionsPriceControl_FO!$R$15","v":747.87604603410284},{"$f":"+O44/KeyAssumptionsPriceControl_FO!$R$15","v":874.32919049640441},{"$f":"+P44/KeyAssumptionsPriceControl_FO!$R$15","v":904.10457454367747},{"$f":"+Q44/KeyAssumptionsPriceControl_FO!$R$15","v":920.0686885122816},{"$f":"+R44/KeyAssumptionsPriceControl_FO!$R$15","v":931.19137351397853},{"$f":"+S44/KeyAssumptionsPriceControl_FO!$R$15","v":944.48809583843638},{"$f":"+T44/KeyAssumptionsPriceControl_FO!$R$15","v":953.4209988958612},null,{"$f":"+V44/KeyAssumptionsPriceControl_FO!$R$15","v":36.974423952320976},{"$f":"+W44/KeyAssumptionsPriceControl_FO!$R$15","v":36.974423952320976},{"$f":"+X44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622552395194248},{"$f":"+Y44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622552395194248},{"$f":"+Z44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622552395194248},{"$f":"+AA44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622552395194248},{"$f":"+AB44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622552395194248},null,{"$f":"+AD44/KeyAssumptionsPriceControl_FO!$R$15","v":19.123961140630549},{"$f":"+AE44/KeyAssumptionsPriceControl_FO!$R$15","v":21.029635278427364},{"$f":"+AF44/KeyAssumptionsPriceControl_FO!$R$15","v":4.5371537024283644},{"$f":"+AG44/KeyAssumptionsPriceControl_FO!$R$15","v":13.610360450990015},{"$f":"+AH44/KeyAssumptionsPriceControl_FO!$R$15","v":21.998649936297266},{"$f":"+AI44/KeyAssumptionsPriceControl_FO!$R$15","v":28.508272498586251},{"$f":"+AJ44/KeyAssumptionsPriceControl_FO!$R$15","v":32.715022786563956},null,32.834722003813667,933.80093304163427,115.04032452584005,null,null,null,{"$f":"+AR44/KeyAssumptionsPriceControl_FO!$R$15","v":68.58459355660834},{"$f":"+AS44/KeyAssumptionsPriceControl_FO!$R$15","v":138.44017683958518},{"$f":"+AT44/KeyAssumptionsPriceControl_FO!$R$15","v":7.3032865607484085},{"$f":"+AU44/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV44/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX44/KeyAssumptionsPriceControl_FO!$R$15","v":127.2515463069692},null,null,null,126673,131038,141886,null,695741,708747,727106,null,664221,678117,697973]
[null,"South Gippsland Water","SGW",{"$f":"+D45/KeyAssumptionsPriceControl_FO!$R$15","v":112.19795223049027},null,{"$f":"+F45/KeyAssumptionsPriceControl_FO!$R$15","v":4.2194114674512821},{"$f":"+G45/KeyAssumptionsPriceControl_FO!$R$15","v":4.0267515269218332},{"$f":"+H45/KeyAssumptionsPriceControl_FO!$R$15","v":5.7860345358295078},{"$f":"+I45/KeyAssumptionsPriceControl_FO!$R$15","v":6.0578368847476805},{"$f":"+J45/KeyAssumptionsPriceControl_FO!$R$15","v":6.2837970902763356},{"$f":"+K45/KeyAssumptionsPriceControl_FO!$R$15","v":6.5037195672445591},{"$f":"+L45/KeyAssumptionsPriceControl_FO!$R$15","v":6.6595845468558448},null,{"$f":"+N45/KeyAssumptionsPriceControl_FO!$R$15","v":26.24582167482307},{"$f":"+O45/KeyAssumptionsPriceControl_FO!$R$15","v":27.143099987182421},{"$f":"+P45/KeyAssumptionsPriceControl_FO!$R$15","v":27.494079066564652},{"$f":"+Q45/KeyAssumptionsPriceControl_FO!$R$15","v":27.817842898549923},{"$f":"+R45/KeyAssumptionsPriceControl_FO!$R$15","v":28.293960359776388},{"$f":"+S45/KeyAssumptionsPriceControl_FO!$R$15","v":28.055959060893599},{"$f":"+T45/KeyAssumptionsPriceControl_FO!$R$15","v":28.356997557914379},null,{"$f":"+V45/KeyAssumptionsPriceControl_FO!$R$15","v":3.0319895184671664},{"$f":"+W45/KeyAssumptionsPriceControl_FO!$R$15","v":2.7278680103526338},{"$f":"+X45/KeyAssumptionsPriceControl_FO!$R$15","v":3.4835126938412246},{"$f":"+Y45/KeyAssumptionsPriceControl_FO!$R$15","v":3.4835126938412246},{"$f":"+Z45/KeyAssumptionsPriceControl_FO!$R$15","v":3.4835126938412246},{"$f":"+AA45/KeyAssumptionsPriceControl_FO!$R$15","v":3.4835126938412246},{"$f":"+AB45/KeyAssumptionsPriceControl_FO!$R$15","v":3.4835126938412246},null,{"$f":"+AD45/KeyAssumptionsPriceControl_FO!$R$15","v":0.79821978105360458},{"$f":"+AE45/KeyAssumptionsPriceControl_FO!$R$15","v":1.134330952122572},{"$f":"+AF45/KeyAssumptionsPriceControl_FO!$R$15","v":0.10716103419084101},{"$f":"+AG45/KeyAssumptionsPriceControl_FO!$R$15","v":0.26036262659072529},{"$f":"+AH45/KeyAssumptionsPriceControl_FO!$R$15","v":0.34555190664007979},{"$f":"+AI45/KeyAssumptionsPriceControl_FO!$R$15","v":0.41561154889234569},{"$f":"+AJ45/KeyAssumptionsPriceControl_FO!$R$15","v":0.76552911303325444},null,1.2143842545802954,38.36426778021125,-40.168040557223598,null,null,null,{"$f":"+AR45/KeyAssumptionsPriceControl_FO!$R$15","v":6.8893816686539537},{"$f":"+AS45/KeyAssumptionsPriceControl_FO!$R$15","v":5.4403827145018013},{"$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$15","v":16.479198486595415},null,null,null,4663,4585,4771,null,19400,19637,19829,null,16613,16967,17181]
[null,"Wannon Water","WNW",{"$f":"+D46/KeyAssumptionsPriceControl_FO!$R$15","v":276.27172686043497},null,{"$f":"+F46/KeyAssumptionsPriceControl_FO!$R$15","v":8.4922457557745172},{"$f":"+G46/KeyAssumptionsPriceControl_FO!$R$15","v":8.2418502081277047},{"$f":"+H46/KeyAssumptionsPriceControl_FO!$R$15","v":13.054753959730578},{"$f":"+I46/KeyAssumptionsPriceControl_FO!$R$15","v":13.735483950374734},{"$f":"+J46/KeyAssumptionsPriceControl_FO!$R$15","v":14.428947839439978},{"$f":"+K46/KeyAssumptionsPriceControl_FO!$R$15","v":15.039316627390162},{"$f":"+L46/KeyAssumptionsPriceControl_FO!$R$15","v":15.569593652822826},null,{"$f":"+N46/KeyAssumptionsPriceControl_FO!$R$15","v":62.140426471795948},{"$f":"+O46/KeyAssumptionsPriceControl_FO!$R$15","v":62.480618825757979},{"$f":"+P46/KeyAssumptionsPriceControl_FO!$R$15","v":68.769717748849828},{"$f":"+Q46/KeyAssumptionsPriceControl_FO!$R$15","v":70.167014187459088},{"$f":"+R46/KeyAssumptionsPriceControl_FO!$R$15","v":70.818175400296639},{"$f":"+S46/KeyAssumptionsPriceControl_FO!$R$15","v":71.523288110738363},{"$f":"+T46/KeyAssumptionsPriceControl_FO!$R$15","v":71.227356284893247},null,{"$f":"+V46/KeyAssumptionsPriceControl_FO!$R$15","v":3.7565758994534431},{"$f":"+W46/KeyAssumptionsPriceControl_FO!$R$15","v":3.6216457303733685},{"$f":"+X46/KeyAssumptionsPriceControl_FO!$R$15","v":7.3619772906134555},{"$f":"+Y46/KeyAssumptionsPriceControl_FO!$R$15","v":6.4382036496559865},{"$f":"+Z46/KeyAssumptionsPriceControl_FO!$R$15","v":5.8262036125216641},{"$f":"+AA46/KeyAssumptionsPriceControl_FO!$R$15","v":5.7954111578230814},{"$f":"+AB46/KeyAssumptionsPriceControl_FO!$R$15","v":5.7578828536591846},null,{"$f":"+AD46/KeyAssumptionsPriceControl_FO!$R$15","v":2.5979980553552298},{"$f":"+AE46/KeyAssumptionsPriceControl_FO!$R$15","v":2.9355172817854247},{"$f":"+AF46/KeyAssumptionsPriceControl_FO!$R$15","v":0.87497968962574091},{"$f":"+AG46/KeyAssumptionsPriceControl_FO!$R$15","v":2.3453840560278256},{"$f":"+AH46/KeyAssumptionsPriceControl_FO!$R$15","v":3.5132745459342019},{"$f":"+AI46/KeyAssumptionsPriceControl_FO!$R$15","v":3.8526179397779559},{"$f":"+AJ46/KeyAssumptionsPriceControl_FO!$R$15","v":3.6737240546300534},null,2.9981906258986033,104.1039486252312,-115.68085552402724,null,null,null,{"$f":"+AR46/KeyAssumptionsPriceControl_FO!$R$15","v":10.582263469153805},{"$f":"+AS46/KeyAssumptionsPriceControl_FO!$R$15","v":9.8125823853399599},{"$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$15","v":43.615772714351749},null,null,null,11360,11397,13557.5,null,42008,42261,42466,null,35419,35839,36146]
[null,"Western Water","WW",{"$f":"+D47/KeyAssumptionsPriceControl_FO!$R$15","v":299.68905312207391},null,{"$f":"+F47/KeyAssumptionsPriceControl_FO!$R$15","v":10.269227455191636},{"$f":"+G47/KeyAssumptionsPriceControl_FO!$R$15","v":9.9814568003263151},{"$f":"+H47/KeyAssumptionsPriceControl_FO!$R$15","v":14.178377487978004},{"$f":"+I47/KeyAssumptionsPriceControl_FO!$R$15","v":14.968047321143985},{"$f":"+J47/KeyAssumptionsPriceControl_FO!$R$15","v":16.1383357103294},{"$f":"+K47/KeyAssumptionsPriceControl_FO!$R$15","v":18.11860643318747},{"$f":"+L47/KeyAssumptionsPriceControl_FO!$R$15","v":20.504125000170941},null,{"$f":"+N47/KeyAssumptionsPriceControl_FO!$R$15","v":78.016275144248453},{"$f":"+O47/KeyAssumptionsPriceControl_FO!$R$15","v":84.597561228859519},{"$f":"+P47/KeyAssumptionsPriceControl_FO!$R$15","v":69.542678172130834},{"$f":"+Q47/KeyAssumptionsPriceControl_FO!$R$15","v":73.097618862912483},{"$f":"+R47/KeyAssumptionsPriceControl_FO!$R$15","v":75.520112504855291},{"$f":"+S47/KeyAssumptionsPriceControl_FO!$R$15","v":92.240464253994745},{"$f":"+T47/KeyAssumptionsPriceControl_FO!$R$15","v":97.06271119739894},null,{"$f":"+V47/KeyAssumptionsPriceControl_FO!$R$15","v":3.9518407251002419},{"$f":"+W47/KeyAssumptionsPriceControl_FO!$R$15","v":3.9518407251002419},{"$f":"+X47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120432391893349},{"$f":"+Y47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120432391893349},{"$f":"+Z47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120432391893349},{"$f":"+AA47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120432391893349},{"$f":"+AB47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120432391893349},null,{"$f":"+AD47/KeyAssumptionsPriceControl_FO!$R$15","v":2.5289787791660885},{"$f":"+AE47/KeyAssumptionsPriceControl_FO!$R$15","v":2.8720568914504012},{"$f":"+AF47/KeyAssumptionsPriceControl_FO!$R$15","v":6.7887795420580321E-2},{"$f":"+AG47/KeyAssumptionsPriceControl_FO!$R$15","v":0.36892210114187735},{"$f":"+AH47/KeyAssumptionsPriceControl_FO!$R$15","v":0.77805551087292557},{"$f":"+AI47/KeyAssumptionsPriceControl_FO!$R$15","v":1.5523754147283497},{"$f":"+AJ47/KeyAssumptionsPriceControl_FO!$R$15","v":2.6010651030435725},null,3.5345238060398545,147.72015292678117,-2.2332983843266923,null,null,null,{"$f":"+AR47/KeyAssumptionsPriceControl_FO!$R$15","v":20.95965926120369},{"$f":"+AS47/KeyAssumptionsPriceControl_FO!$R$15","v":44.621369740079587},{"$f":"+AT47/KeyAssumptionsPriceControl_FO!$R$15","v":4.8436384887269259},{"$f":"+AU47/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV47/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX47/KeyAssumptionsPriceControl_FO!$R$15","v":40.789658794406158},null,null,null,11710.68,11810,13236,null,56930,58477,60158,null,51004,52564,54197]
[null,"Westernport Water","WPW",{"$f":"+D48/KeyAssumptionsPriceControl_FO!$R$15","v":98.632384245341413},null,{"$f":"+F48/KeyAssumptionsPriceControl_FO!$R$15","v":4.2123948175459294},{"$f":"+G48/KeyAssumptionsPriceControl_FO!$R$15","v":4.1278260899051906},{"$f":"+H48/KeyAssumptionsPriceControl_FO!$R$15","v":4.9333323303659515},{"$f":"+I48/KeyAssumptionsPriceControl_FO!$R$15","v":5.0769003676328541},{"$f":"+J48/KeyAssumptionsPriceControl_FO!$R$15","v":5.1253693295753111},{"$f":"+K48/KeyAssumptionsPriceControl_FO!$R$15","v":5.2296760431319047},{"$f":"+L48/KeyAssumptionsPriceControl_FO!$R$15","v":5.3717395263101606},null,{"$f":"+N48/KeyAssumptionsPriceControl_FO!$R$15","v":19.501164785100627},{"$f":"+O48/KeyAssumptionsPriceControl_FO!$R$15","v":20.146611912396644},{"$f":"+P48/KeyAssumptionsPriceControl_FO!$R$15","v":20.547731826167809},{"$f":"+Q48/KeyAssumptionsPriceControl_FO!$R$15","v":20.858028544535813},{"$f":"+R48/KeyAssumptionsPriceControl_FO!$R$15","v":21.113012056417585},{"$f":"+S48/KeyAssumptionsPriceControl_FO!$R$15","v":21.417616469093623},{"$f":"+T48/KeyAssumptionsPriceControl_FO!$R$15","v":21.665605581550537},null,{"$f":"+V48/KeyAssumptionsPriceControl_FO!$R$15","v":1.4262587721866928},{"$f":"+W48/KeyAssumptionsPriceControl_FO!$R$15","v":1.333054185469845},{"$f":"+X48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469112960502},{"$f":"+Y48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469112960502},{"$f":"+Z48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469112960502},{"$f":"+AA48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469112960502},{"$f":"+AB48/KeyAssumptionsPriceControl_FO!$R$15","v":1.6383232290227576},null,{"$f":"+AD48/KeyAssumptionsPriceControl_FO!$R$15","v":1.0605293021141238},{"$f":"+AE48/KeyAssumptionsPriceControl_FO!$R$15","v":1.3153636976592304},{"$f":"+AF48/KeyAssumptionsPriceControl_FO!$R$15","v":0.14289580439292138},{"$f":"+AG48/KeyAssumptionsPriceControl_FO!$R$15","v":0.36235973215808825},{"$f":"+AH48/KeyAssumptionsPriceControl_FO!$R$15","v":0.56843013536409082},{"$f":"+AI48/KeyAssumptionsPriceControl_FO!$R$15","v":0.77045374749922924},{"$f":"+AJ48/KeyAssumptionsPriceControl_FO!$R$15","v":0.96177187101611894},null,0.85368507342722033,12.382322724928395,-20.21547665174624,null,null,null,{"$f":"+AR48/KeyAssumptionsPriceControl_FO!$R$15","v":2.5604092400019987},{"$f":"+AS48/KeyAssumptionsPriceControl_FO!$R$15","v":3.4393221176165545},{"$f":"+AT48/KeyAssumptionsPriceControl_FO!$R$15","v":0.58623621809209203},{"$f":"+AU48/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV48/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX48/KeyAssumptionsPriceControl_FO!$R$15","v":12.871334756653505},null,null,null,1756,1777,1889,null,15726,15708,15972,null,14372,14213,14439]
[null,"Yarra Valley Water","YVW",{"$f":"+D49/KeyAssumptionsPriceControl_FO!$R$15","v":3418.217454548434},null,{"$f":"+F49/KeyAssumptionsPriceControl_FO!$R$15","v":127.40166636422479},{"$f":"+G49/KeyAssumptionsPriceControl_FO!$R$15","v":125.17112531808539},{"$f":"+H49/KeyAssumptionsPriceControl_FO!$R$15","v":163.96295005391386},{"$f":"+I49/KeyAssumptionsPriceControl_FO!$R$15","v":170.43119097494727},{"$f":"+J49/KeyAssumptionsPriceControl_FO!$R$15","v":177.26542410736593},{"$f":"+K49/KeyAssumptionsPriceControl_FO!$R$15","v":184.01669984321279},{"$f":"+L49/KeyAssumptionsPriceControl_FO!$R$15","v":190.46746619242384},null,{"$f":"+N49/KeyAssumptionsPriceControl_FO!$R$15","v":781.5968167287707},{"$f":"+O49/KeyAssumptionsPriceControl_FO!$R$15","v":910.25890860268362},{"$f":"+P49/KeyAssumptionsPriceControl_FO!$R$15","v":1019.0800152589154},{"$f":"+Q49/KeyAssumptionsPriceControl_FO!$R$15","v":1005.1525885675235},{"$f":"+R49/KeyAssumptionsPriceControl_FO!$R$15","v":999.84061952360332},{"$f":"+S49/KeyAssumptionsPriceControl_FO!$R$15","v":1010.2998709555857},{"$f":"+T49/KeyAssumptionsPriceControl_FO!$R$15","v":1018.7783538962933},null,{"$f":"+V49/KeyAssumptionsPriceControl_FO!$R$15","v":43.699376495099784},{"$f":"+W49/KeyAssumptionsPriceControl_FO!$R$15","v":43.699376495099784},{"$f":"+X49/KeyAssumptionsPriceControl_FO!$R$15","v":94.296313317167289},{"$f":"+Y49/KeyAssumptionsPriceControl_FO!$R$15","v":74.526697386028914},{"$f":"+Z49/KeyAssumptionsPriceControl_FO!$R$15","v":60.77884053909802},{"$f":"+AA49/KeyAssumptionsPriceControl_FO!$R$15","v":60.77884053909802},{"$f":"+AB49/KeyAssumptionsPriceControl_FO!$R$15","v":60.77884053909802},null,{"$f":"+AD49/KeyAssumptionsPriceControl_FO!$R$15","v":12.108131163146149},{"$f":"+AE49/KeyAssumptionsPriceControl_FO!$R$15","v":16.975199632890007},{"$f":"+AF49/KeyAssumptionsPriceControl_FO!$R$15","v":3.5799944718228254},{"$f":"+AG49/KeyAssumptionsPriceControl_FO!$R$15","v":9.8018828919795364},{"$f":"+AH49/KeyAssumptionsPriceControl_FO!$R$15","v":15.162901596355489},{"$f":"+AI49/KeyAssumptionsPriceControl_FO!$R$15","v":20.820745273967191},{"$f":"+AJ49/KeyAssumptionsPriceControl_FO!$R$15","v":24.15730919588102},null,35.960767436077141,1718.5337472316751,57.497807044495943,null,null,null,{"$f":"+AR49/KeyAssumptionsPriceControl_FO!$R$15","v":91.60669714371717},{"$f":"+AS49/KeyAssumptionsPriceControl_FO!$R$15","v":146.48157179268838},{"$f":"+AT49/KeyAssumptionsPriceControl_FO!$R$15","v":10.202833017553335},{"$f":"+AU49/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV49/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX49/KeyAssumptionsPriceControl_FO!$R$15","v":146.61700882565458},null,null,null,131930,133690,141886,null,737437,751930,765287,null,694001,709048,722699]
[null,"Southern Rural Water","SRW",{"$f":"+D50/KeyAssumptionsPriceControl_FO!$R$15","v":39.632741635124383},null,{"$f":"+F50/KeyAssumptionsPriceControl_FO!$R$15","v":1.3759013100695197},{"$f":"+G50/KeyAssumptionsPriceControl_FO!$R$15","v":1.2675622323604963},{"$f":"+H50/KeyAssumptionsPriceControl_FO!$R$15","v":2.0286701674197709},{"$f":"+I50/KeyAssumptionsPriceControl_FO!$R$15","v":2.3261904987057096},{"$f":"+J50/KeyAssumptionsPriceControl_FO!$R$15","v":2.6118827346777045},{"$f":"+K50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7691939212379526},{"$f":"+L50/KeyAssumptionsPriceControl_FO!$R$15","v":2.8032700623390805},null,{"$f":"+N50/KeyAssumptionsPriceControl_FO!$R$15","v":35.460504151695588},{"$f":"+O50/KeyAssumptionsPriceControl_FO!$R$15","v":38.541511720976146},{"$f":"+P50/KeyAssumptionsPriceControl_FO!$R$15","v":30.870400611600061},{"$f":"+Q50/KeyAssumptionsPriceControl_FO!$R$15","v":31.285636816675666},{"$f":"+R50/KeyAssumptionsPriceControl_FO!$R$15","v":31.787372115896584},{"$f":"+S50/KeyAssumptionsPriceControl_FO!$R$15","v":31.812076291641667},{"$f":"+T50/KeyAssumptionsPriceControl_FO!$R$15","v":31.256621782634205},null,{"$f":"+V50/KeyAssumptionsPriceControl_FO!$R$15","v":1.9045670240289332},{"$f":"+W50/KeyAssumptionsPriceControl_FO!$R$15","v":1.8312632417994421},{"$f":"+X50/KeyAssumptionsPriceControl_FO!$R$15","v":3.0852920798474335},{"$f":"+Y50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7643038073478436},{"$f":"+Z50/KeyAssumptionsPriceControl_FO!$R$15","v":2.4209517650858667},{"$f":"+AA50/KeyAssumptionsPriceControl_FO!$R$15","v":1.9781349840946705},{"$f":"+AB50/KeyAssumptionsPriceControl_FO!$R$15","v":1.1056344387537367},null,{"$f":"+AD50/KeyAssumptionsPriceControl_FO!$R$15","v":1.8294804261557229},{"$f":"+AE50/KeyAssumptionsPriceControl_FO!$R$15","v":2.5655149029630415},{"$f":"+AF50/KeyAssumptionsPriceControl_FO!$R$15","v":0.49507962693909474},{"$f":"+AG50/KeyAssumptionsPriceControl_FO!$R$15","v":1.378000898375741},{"$f":"+AH50/KeyAssumptionsPriceControl_FO!$R$15","v":2.1246569373521624},{"$f":"+AI50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7119255485993632},{"$f":"+AJ50/KeyAssumptionsPriceControl_FO!$R$15","v":3.4150121582448891},null,1.7094318484209088,44.092197166032712,13.050759574729669,null,null,null,{"$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$15","v":21.919602457345626}]
[]
[]
[null,"$m, 2012-13",null,"RAV (Opening Base)",null,null,"RoA",null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"includes New Initiatives"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,null,null,null,null,null,null,{"$f":"+AR8","v":"2017-18"}]
[null,"Barwon Water","BW",977.79777882156191,null,30.369648769553443,29.460080145870709,46.913368805665606,48.70353723437286,49.857125757384964,50.90783636305143,51.371947239551673,null,162.72103461166304,170.29143643373493,170.02536056081055,172.38700847311,174.39259392842087,177.21326667883321,178.29934529881623,null,14.052113165517213,13.92084747950946,27.76059030598315,27.288233669490324,27.288233669490324,27.288233669490324,27.288233669490324,null,11.594401784898785,14.129837138527673,0.62659458918371391,1.6514145400739595,2.5875324164925417,3.5961408322780306,4.4381538000046517,null,null,null,null,null,null,null,22.557310358700001,22.628347131299996,0.58699371999999994,null,null,{"$f":"SUM(AR33:AV33)","v":45.772651209999999},89.061392291858738,"no NI"]
[null,"Central Highlands Water","CHW",288.56819276380116,null,7.7334398669184381,7.5159419727486165,13.600877199822797,13.870340732630279,14.06804229678696,14.321758538496637,14.540282391274973,null,77.646743300833165,78.445605708817993,76.54290064549869,77.361863934565179,78.106233084787306,78.833915189018455,79.998215631212219,null,2.5328142521617858,2.5328142521617858,11.797228912444712,11.360731442684257,10.940384379304939,10.535590157270658,10.145773321451644,null,6.0161080853600097,6.4843294928411082,0.44438220869245504,1.183446205382406,1.8733691126920395,2.6535407510178679,3.4289273246333507,null,null,null,null,null,null,null,12.564429500000001,9.2316324999999999,null,null,null,{"$f":"SUM(AR34:AV34)","v":21.796061999999999},47.479740798689683,5.1970706036062486]
[null,"City West Water","CWW",1490.4347467734303,null,50.889333694565629,50.068928160662693,70.681590906540777,74.429672802161846,76.47694162687219,78.926082368895308,81.726251034625761,null,439.71922689870991,506.47149997765069,558.59106529378073,579.61529786489643,586.23987867341521,590.32476290719012,599.45811026486024,null,16.042116679849951,16.042116679849951,33.798082205189772,32.896356226352474,31.806098690868499,30.806098690868499,30.097839978834674,null,13.046267540899645,15.924654603744512,4.1754542630448652,12.419977787528522,17.930339099145272,20.919194616560997,23.785426823161728,null,null,null,null,null,null,null,51.359557432169559,27.484152996597096,51.592148391288049,null,null,130.4358588200547,103.00027111602056,"no NI"]
[null,"Coliban Water","CW",297.46309359676314,null,8.3229201303225882,8.0904712968061574,15.970485410896959,17.70382816809953,18.72991803158947,19.442759080192648,20.091153060530875,null,90.98469232670368,93.604441223037043,94.646411965471302,97.990372603142646,101.02229026292443,103.1310711851514,104.09314645703913,null,4.1510088206072364,3.8644681972006696,10.714546579090923,10.714546579090923,10.714546579090923,10.714546579090923,10.714546579090923,null,5.6003862135176643,6.285468032696949,0.50915263956209822,1.6532006825248722,2.9421767945797095,3.964427123335474,4.8595449084955717,null,null,null,null,null,null,null,14.60593083744596,9.8871059808044492,1.570675303039246,8.3175653650254677,null,34.38127748631512,57.310172416512508,-3.3486305967542598,"BOOT Capitalisation"]
[null,"East Gippsland Water","EGW",123.49700337979741,null,4.2991104598337664,4.1005802939240681,5.5332246924846258,5.7419329477651555,5.8953838403213652,5.9077542452034697,5.9147473417155227,null,28.394663126660234,28.429640867084824,28.26406717968181,29.14462598845795,30.121402756865674,30.52384300229863,31.04445761997161,null,3.0684243492410221,3.0684243492410221,5.66,5.66,5.66,5.66,5.66,null,2.3233016481196511,2.5280036815789582,0.20274664973748863,0.66954386720926873,1.1298136795319604,1.4937590320239353,1.8308051626453494,null,null,null,null,null,null,null,2.6174999999999997,6.0696842420469395,null,null,null,8.6871842420469392,16.325883362391103,0.79100000000000004]
[null,"Gippsland Water","CGW",452.55197179381508,null,16.78740040483703,16.306120661523583,22.371428836761122,23.787213482154478,25.114769331126027,25.764435006107782,26.341313523743064,null,101.81907627844546,104.97049239452213,105.16153011334751,106.93544265986675,109.75244553359897,110.88928612796585,112.31697534387703,null,7.4140361142122106,7.4140361142122106,11.128056639394151,11.128056639394151,11.128056639394151,11.128056639394151,11.128056639394151,null,4.3343285359948718,5.3776550481091405,0.43225606730607613,1.3320971701916737,2.4777327577034458,3.5619752877115411,4.407220525185096,null,null,null,null,null,null,null,18.025272185677817,15.464847034860281,null,null,null,33.490119220538098,65.89183830237485,"no NI"]
[null,"Goulburn Valley Water","GVW",245.18059282471833,null,8.8394586582883647,8.4574574967883702,11.580533537668742,12.389203458989295,13.196482025968063,13.943969463638265,14.553984321841682,null,61.832888688347225,63.023215422509885,62.834376961230042,63.370036476226737,64.321769659009703,66.42601844095671,67.587830897757243,null,5.8435294240595157,5.8435294240595157,8.2748014706544204,8.2748014706544204,8.2748014706544204,8.2748014706544204,8.2748014706544204,null,3.0342257166796331,3.5043984778662205,0.35408631666666668,0.96748734999999986,1.7636632874125875,2.6056098748251748,3.3378657081585081,null,null,null,null,null,null,null,19.513999999999999,6.7249999999999996,null,null,null,26.238999999999997,37.999784317629263,"no NI"]
[null,"GWM Water","GWMW",288.92347954804507,null,6.6025875527674973,6.3026674514287864,13.824173832072232,14.437128318643772,14.692920788340311,14.666857391724353,14.551127236608394,null,56.282159860872518,57.054284204848827,55.149090117390777,55.768806047695577,56.609410431528531,56.594431091128143,56.365634183262202,null,3.1164806729101913,3.1164806729101913,9.1510318206324204,9.1510318206324204,9.1510318206324204,9.1510318206324204,9.1510318206324204,null,3.7133056241854558,4.2521190697088258,0.36540696666666667,1.2523687666666667,2.0007033833333336,2.4118311583333334,2.8064866500000001,null,null,null,null,null,null,null,null,null,null,null,null,null,28.740698821650703,2.2338349579999996]
[null,"Lower Murray Water - Urban","LMW-U",133.14228765438858,null,3.4423772016320093,3.2747844367263932,6.3957908722530856,6.7257288182179344,6.8977374120481212,6.9147970666649448,6.8887855081894189,null,30.392966914485786,31.300330820406,30.423795460185296,31.382303250819817,32.343282391716613,32.186189147619366,32.601890024124636,null,2.3541745549673032,2.2891911881657956,4.9398846718394065,4.9398846718394065,4.9107909333799284,4.8318223035444303,4.8307794874843593,null,1.8250709593864118,2.1501404788032263,0.30675622222222221,0.83888174999999998,1.2585572777777776,1.5926636388888888,1.9061698611111109,null,null,null,null,null,null,null,3.8354228500000001,5.0338046499999995,null,null,null,8.8692274999999992,17.3328045875,"no NI"]
[null,"Lower Murray Water - Rural","LMW-R",61.756744624633754,null,0.81634290757420147,0.79071396973352137,3.3597835408977437,3.8452006356564166,3.9810664534495048,3.9633481613916377,3.9409559719347897,null,17.898531030142347,18.540967741972729,26.686214933989064,27.330051799805229,27.649969288265332,27.769473310521551,27.802138844907102,null,0.44391928619211202,0.43983719107271918,1.9819054337624906,1.8671347158520588,1.7198953266773591,1.5839695425611549,1.4941618221876405,null,1.0533554892723862,1.2468609328410531,0.23722113888888885,0.60195561111111107,0.79221855555555554,0.91848122222222217,1.0473558333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,13.883579118781833,"no NI"]
[null,"North East Water","NEW",184.64440353314126,null,7.1427734282695425,6.8938624194914659,8.8372851931170171,9.2127135638690838,9.4211740182264876,9.6151618027389993,9.7535230760042655,null,52.856720061878292,54.308273136100212,50.761407270066286,51.69306831449709,52.333078404933914,52.958980116585423,53.838979712713659,null,4.2915691168634034,4.2915691168634034,6.4883504646408934,6.4883504646408934,6.4883504646408934,6.4883504646408934,6.4883504646408934,null,3.1219554173141755,3.6061967958252579,0.22158133116883116,0.5810123727909775,0.98137761537592927,1.4092421436751668,2.1366670041422369,null,null,null,null,null,null,null,6.1331300000000004,4.81487,null,null,null,10.948,32.812404725420386,"no NI"]
[null,"South East Water","SEW",2526.6987868104161,null,99.58521073269263,97.880405317080744,121.58995796709402,130.23684997336309,137.44782826870636,143.1930591977725,148.13575484801527,null,676.13411141344386,790.45691252446557,817.37601622026568,831.80873146753663,841.86444428255982,853.88564429455846,861.96163563443747,null,33.427557168860737,33.427557168860737,38.533874353536255,38.533874353536255,38.533874353536255,38.533874353536255,38.533874353536255,null,17.289445946415359,19.012313387665209,4.1019155556664693,12.304751593992336,19.888372820401194,25.773543083749178,29.576750022897961,null,null,null,null,null,null,null,62.005439894694831,125.1599465549464,6.6027000000000005,null,null,193.76808644964123,115.04461420379009,0.15]
[null,"South Gippsland Water","SGW",101.43507488447,null,3.8146535623936502,3.6404750225331739,5.2309942807182654,5.4767232897437736,5.6810076809742283,5.8798335282964906,6.0207467585688041,null,23.72812367841636,24.539328259221961,24.85663876705442,25.149344720143858,25.579789388457385,25.364618976744506,25.63677958111704,null,2.741138120086537,2.4661902503945594,3.1493477727195271,3.1493477727195271,3.1493477727195271,3.1493477727195271,3.1493477727195271,null,0.72164849407504938,1.0255173359666447,9.6881336171938351E-2,0.23538667150620704,0.31240395060421255,0.37574294135191127,0.6920937625247312,null,null,null,null,null,null,null,6.2285000000000004,4.9184999999999999,null,null,null,11.147,14.898388957134591,0.10099981297379095]
[null,"Wannon Water","WNW",249.7696503852458,null,7.6776052240659212,7.4512295138023772,11.802443085442897,12.417872299652121,13.044813880301515,13.596631471282869,14.076040308208674,null,56.179446123675305,56.487004650486682,62.172805572317586,63.436062753651569,64.024759651170257,64.662232610023523,64.394688806250429,null,3.3962166875154756,3.27423004219155,6.6557606705428576,5.8206023937293514,5.2673100353404037,5.2394714261132869,5.2055431211177385,null,2.3487784050932996,2.6539202310115035,0.79104501085054713,2.1203970538365406,3.1762546425485763,3.4830456479260992,3.3213126191532263,null,null,null,null,null,null,null,9.5671326089417086,8.8712851641199766,null,null,null,18.438417773061687,39.4318174571996,3.6152280568483826]
[null,"Western Water","WW",270.94060935305043,null,9.2841253803199404,9.0239598661949483,12.818280134728695,13.532198856673341,14.590224320004292,16.380532476894565,18.537214035423975,null,70.53236315050772,76.482322428349406,62.871617777527632,66.085541632737645,68.275651336993405,83.392060309275308,87.751720802995834,null,3.5727502321838913,3.5727502321838913,4.1696211208608043,4.1696211208608043,4.1696211208608043,4.1696211208608043,4.1696211208608043,null,2.2863799806163962,2.5965474419555417,6.1375483913304343E-2,0.33353229904754761,0.70341853341082949,1.4034598075221238,2.3515512383380828,null,null,null,null,null,null,null,18.94905,40.340949999999999,4.3789999999999996,null,null,63.668999999999997,36.876805788957931,0.38500000000000001]
[null,"Westernport Water","WPW",89.170818923744875,null,3.8083100026901233,3.7318537479137412,4.4600897290232169,4.589885632795756,4.6337050848130774,4.7280059084041408,4.8564415863114512,null,17.630465360432076,18.213996310771876,18.576637764400591,18.857168471408542,19.087692033629175,19.363076484019683,19.587276602582669,null,1.2894412285189107,1.2051775316755176,1.5615563056922896,1.5615563056922896,1.5615563056922896,1.5615563056922896,1.4811628565153889,null,0.9587952991880625,1.1891840494404216,0.12918815656720672,0.32759944219894221,0.51390201158748916,0.69654598875439178,0.86951142885284505,null,null,null,null,null,null,null,2.3147953935999994,3.1093962912581823,0.53,null,null,5.9541916848581815,11.636618841510604,"no NI"]
[null,"Yarra Valley Water","YVW",3090.3161473146588,null,115.18033360817013,113.16376295291222,148.23438205744418,154.0821403199833,160.26078204902925,166.36442428328769,172.19638426728307,null,706.62013038773796,822.93997994445999,921.32214185780435,908.73073941859491,903.92833467731123,913.38425549535907,921.04941813781647,null,39.507401330097572,39.507401330097572,85.250696759659689,67.377532120320808,54.948473826060393,54.948473826060393,54.948473826060393,null,10.94662751706576,15.346809916848885,3.2365742878206727,8.8616120471988147,13.708361234013655,18.823461694529968,21.839957134490202,null,null,null,null,null,null,null,82.819088940259093,132.42994999999999,9.2241000000000017,null,null,224.47313894025908,132.5523948869872,"no NI"]
[null,"Southern Rural Water","SRW",35.830868885886858,null,1.243914435566809,1.1459680627332522,1.8340647601605122,2.1030446879014772,2.3613311608149798,2.503551866912388,2.5343591664722398,null,32.058864021680584,34.84431800989217,27.909077977808987,28.284481581165849,28.738086630428285,28.760420994530701,28.258249888944544,null,1.7218665302196741,1.6555946019719261,2.7893274960747392,2.4991308497835032,2.1887157359048501,1.7883772943647778,0.99957360950262486,null,1.6539828075074927,2.3194112827004023,0.44758783947480524,1.2458126154607754,1.920843752133635,2.4517771103181367,3.0874183273089151,null,null,null,null,null,null,null,null,null,null,null,null,null,19.816908174322663,0.38975536350185402]
[]
[]
[null,"WACC - HISTORIC"]
[null,null,"BW1","BW2","BW3","CHW1","CHW2","CHW3","CWW1","CWW2","CWW3","CW1","CW2","CW3","EGW1","EGW2","EGW3","CGW1","CGW2","CGW3","GVW1","GVW2","GVW3","GWMW1","GWMW2","GWMW3","LMW-U1","LMW-U2","LMW-U3","LMW-R1","LMW-R2","LMW-R3","NEW1","NEW2","NEW3","SEW1","SEW2","SEW3","SGW1","SGW2","SGW3","SRW1","SRW2","SRW3","WNW1","WNW2","WNW3","WW1","WW2","WW3","WPW1","WPW2","WPW3","YVW1","YVW2","YVW3"]
[null,"Risk Free Rate (Real)",2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3]
[null,"Debt Premium",1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2]
[null,"Equity Premium",0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Equity Beta",0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.7,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65]
[null,"Gearing (Debt/Assets)",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Forecast Inflation",2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2]
[null,"Franking credit value",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[]
[null,"INDICATORS - HISTORIC"]
[]
[null,null,"CWW2","CWW3","SEW2","SEW3","YVW2","YVW3","WW2","WW3","BW2","BW3","CGW2","CGW3","CHW2","CHW3","CW2","CW3","EGW2","EGW3","GVW2","GVW3","LMW-U2","LMW-U3","NEW2","NEW3","SGW2","SGW3","WNW2","WNW3","WPW2","WPW3","GWMW2","GWMW3","LMW-R2","LMW-R3","SRW2","SRW3"]
[null,"Dividend plus tax equivalents benchmark",0.65,0.65,0.65,0.65,0.65,0.65,0,0.65,0.65,0.75,0,0.65,0,0.65,0,0.65,0,0.65,0,0,0,0.65,0,0.65,0,0.65,0,0,0,0.65,0,0.65,0,0.65,0.65,0.65]
[null,"Marginal Interest Rate - Borrowings :",6.7000000000000004E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,7.4999999999999997E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2,6.3299999999999995E-2,6.5000000000000002E-2,6.3300000000000009E-2,6.5000000000000002E-2]
[null,"Marginal Interest Rate - Cash :",0.05,4.4999999999999998E-2,0.05,4.4999999999999998E-2,0.05,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,6.5000000000000002E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2,5.8299999999999998E-2,4.4999999999999998E-2,5.8300000000000012E-2,4.4999999999999998E-2]

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